|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 325.00 GBX | -2.26% |
|
+8.33% | +6.56% |
| 07-10 | Seed Capital terminates 4DM acquisition proposal | AN |
| 07-10 | Mpac Group Appoints Interim Finance Chief to Permanent Role | MT |
Company Valuation: Mpac Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100.8 | 56.03 | 53.23 | 169.9 | 91.72 | 97.74 | - | - |
| Change | - | -44.43% | -5% | 219.19% | -46.02% | 6.56% | - | - |
| Enterprise Value (EV) 1 | 93.24 | 60.73 | 51.13 | 207.4 | 139.6 | 137.8 | 132.5 | 127.7 |
| Change | - | -34.87% | -15.81% | 305.63% | -32.68% | -1.29% | -3.85% | -3.62% |
| P/E | 13.3x | -127x | 19.8x | 94.2x | - | - | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 1x | -0x | -1.7x | - | - | - | - |
| Capitalization / Revenue | 1.07x | 0.57x | 0.47x | 1.39x | 0.53x | 0.65x | 0.63x | 0.6x |
| EV / Revenue | 0.99x | 0.62x | 0.45x | 1.69x | 0.8x | 0.92x | 0.85x | 0.79x |
| EV / EBITDA | 8.33x | 8.93x | 4.78x | 13.6x | 6.23x | 8x | 7.04x | 6.5x |
| EV / EBIT | 10.6x | 15.6x | 6.56x | 17.3x | 7.71x | 11.2x | 9.63x | 8.68x |
| EV / FCF | -84.8x | -4.05x | 5.95x | -3.65x | -15.3x | 71.7x | 24.3x | 27.2x |
| FCF Yield | -1.18% | -24.7% | 16.8% | -27.4% | -6.52% | 1.39% | 4.12% | 3.68% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.381 | -0.022 | 0.131 | 0.06 | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 94.3 | 97.7 | 114.2 | 122.4 | 174.1 | 150 | 155.7 | 162 |
| EBITDA 1 | 11.2 | 6.8 | 10.7 | 15.3 | 22.4 | 17.24 | 18.83 | 19.64 |
| EBIT 1 | 8.8 | 3.9 | 7.8 | 12 | 18.1 | 12.31 | 13.75 | 14.72 |
| Net income | 7.8 | -0.4 | 2.7 | 1.4 | -9.5 | - | - | - |
| Net Debt 1 | -7.6 | 4.7 | -2.1 | 37.5 | 47.9 | 40.08 | 34.77 | 29.97 |
| Reference price 2 | 5.060 | 2.800 | 2.600 | 5.650 | 3.050 | 3.250 | 3.250 | 3.250 |
| Nbr of stocks (in thousands) | 19,929 | 20,012 | 20,474 | 30,073 | 30,073 | 30,073 | - | - |
| Announcement Date | 3/17/22 | 3/22/23 | 3/19/24 | 4/29/25 | 4/21/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.92x | 8x | -.--% | 131M | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| Average | 37.11x | 7.13x | 22.76x | 1.12% | 35.57B | |
| Weighted average by Cap. | 36.03x | 7.12x | 23.34x | 1.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MLIN Stock
- Valuation Mpac Group plc
Select your edition
All financial news and data tailored to specific country editions
