Company Valuation: Oracle Power PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11.27 12.32 6.311 1.195 2.465 5.817
Change - 9.34% -48.8% -81.06% 106.26% 135.93%
Enterprise Value (EV) 1 10.52 11.45 6.16 0.9918 1.846 5.12
Change - 8.89% -46.21% -83.9% 86.15% 177.31%
P/E -10.2x -11.7x -4.62x -1.5x -2.22x -8.41x
PBR 1.85x 1.89x 1.01x 0.24x 0.36x 0.85x
PEG - 0.5x -0.4x 0x 0x 0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -10.4x -13x -4.7x -1.17x -2.53x -8.37x
EV / EBIT -10.4x -13x -4.7x -1.17x -2.53x -8.37x
EV / FCF -17.6x -11.4x -5.31x -1.44x -2.47x -9.79x
FCF Yield -5.67% -8.77% -18.8% -69.3% -40.5% -10.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000517 -0.000399 -0.000444 -0.000213 -0.000108 -0.000044
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.011 -0.88 -1.311 -0.8479 -0.73 -0.6119
EBIT 1 -1.012 -0.882 -1.311 -0.8481 -0.7301 -0.612
Net income 1 -1.011 -0.8819 -1.29 -0.7898 -0.7119 -0.5702
Net Debt 1 -0.7544 -0.872 -0.1509 -0.2035 -0.6192 -0.6971
Reference price 2 0.005250 0.004650 0.002050 0.000320 0.000240 0.000370
Nbr of stocks (in thousands) 2,146,862 2,650,326 3,078,298 3,735,415 10,272,823 15,721,395
Announcement Date 6/23/21 6/23/22 6/29/23 6/26/24 6/23/25 6/25/26
1GBP in Million2GBP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.38M
19.62x4.04x7.21x3.56% 225B
11.38x2.83x6.17x5.17% 166B
15.61x4.42x7.32x3.23% 100B
12.2x0.38x6.13x3.4% 88.11B
25.89x6.77x16.81x-.--% 67B
50.82x3.15x7.75x1.21% 57.05B
14.8x3.06x6.06x0.61% 31.82B
13.26x4.3x6.49x4.39% 29.27B
12.9x4.63x8.23x3.94% 25.08B
Average 19.61x 3.73x 8.02x 2.83% 78.89B
Weighted average by Cap. 18.70x 3.58x 7.70x 3.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ORCP Stock
  4. Valuation Oracle Power PLC