Company Valuation: Palace Capital Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 108.7 126.8 94.44 86.2 61.83 35.73
Change - 16.65% -25.54% -8.72% -28.27% -42.21%
Enterprise Value (EV) 228.4 201 153.7 74.68 61.83 35.73
Change - -11.99% -23.54% -51.4% -17.21% -42.21%
P/E -19.7x 5.17x - - - -
PBR - - - - - -
PEG - -0x - - - -
Capitalization / Revenue 6,278,844x 2,584,999x 5,277,514x 7,115,444x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.105 0.1325 0.15 0.15 0.15 0.15
Rate of return 4.45% 4.84% 6.94% 6.54% 7.01% 8.33%
EPS 2 -0.12 0.53 - - - -
Distribution rate -87.5% 25% - - - -
Net sales 17.32 49.06 17.89 12.11 - -
EBITDA 10.64 14.65 10.17 5.967 - -
EBIT 10.59 14.46 - - - -
Net income -5.533 24.55 - - - -
Net Debt 119.7 74.17 59.24 -11.52 - -
Reference price 2 2.360 2.740 2.160 2.295 2.140 1.830
Nbr of stocks (in thousands) 46,070 46,288 43,720 37,558 28,893 19,525
Announcement Date 6/8/21 6/14/22 6/15/23 6/6/24 6/5/25 6/11/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 5.28% 47.48M
38.96x15.8x16.03x5.27% 58.56B
16.79x23.43x28.27x3.43% 17.4B
9.4x12.53x15.36x5.31% 17.25B
20.74x17.35x25.82x4.78% 15.6B
10.69x14.05x16.7x4.98% 13.09B
9.65x21.66x29.28x2.91% 10.38B
28.16x11.07x17.38x3.92% 10.14B
15.99x12.21x18.99x6.02% 9.79B
26.79x7.21x11.55x5.98% 8.38B
Average 19.69x 15.03x 19.93x 4.79% 16.06B
Weighted average by Cap. 24.70x 15.69x 19.18x 4.85%

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. PCA Stock
  4. Valuation Palace Capital Plc