Company Valuation: PCI-PAL PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 60.74 37.96 35.02 45.07 37.68 45.28 -
Change - -37.5% -7.76% 28.72% -16.41% 20.19% -
Enterprise Value (EV) 1 53.22 33.07 35.02 40.74 33.75 41.35 40.22
Change - -37.86% 5.87% 16.35% -17.15% 22.51% -2.74%
P/E - -12.9x -7.16x -35.9x 1,040x -45x -147x
PBR - 20.5x - -21.5x -32.2x -20.8x -21.6x
PEG - - -0.1x 0.5x -10x 0x 2.1x
Capitalization / Revenue 8.25x 3.18x - 2.51x 1.68x 1.86x 1.67x
EV / Revenue 7.23x 2.77x - 2.27x 1.5x 1.7x 1.48x
EV / EBITDA -20.8x -17.6x - 46.9x 14.5x 41.3x 18.6x
EV / EBIT -16.1x -11.6x - -79.3x 43.8x -51.7x 302x
EV / FCF -75x -11.9x - -173x -51x -413x 47.3x
FCF Yield -1.33% -8.43% - -0.58% -1.96% -0.24% 2.11%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.045 -0.0747 -0.0174 0.0005 -0.0139 -0.00425
Distribution rate - - - - - - -
Net sales 1 7.362 11.94 - 17.96 22.48 24.37 27.1
EBITDA 1 -2.556 -1.88 - 0.868 2.32 1 2.167
EBIT 1 -3.296 -2.853 - -0.514 0.77 -0.8 0.1333
Net income 1 - -2.943 -4.892 -1.179 0.041 -1.133 -0.2333
Net Debt 1 -7.518 -4.888 - -4.332 -3.923 -3.933 -5.067
Reference price 2 0.9300 0.5800 0.5350 0.6250 0.5200 0.6250 0.6250
Nbr of stocks (in thousands) 65,313 65,453 65,453 72,118 72,453 72,453 -
Announcement Date 9/6/21 9/6/22 11/9/23 10/22/24 9/9/25 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-44.96x1.7x41.35x - 61.31M
23.09x3.73x13.03x2.9% 219B
-114.18x18.14x104.54x-.--% 113B
12.82x1.41x7.43x3.73% 106B
14.77x2.7x10.18x5.57% 86.1B
19.89x5.24x12.87x2.86% 60.07B
14.6x2.12x9.01x5.33% 47.13B
20.29x1.66x10.25x1.44% 39.14B
20.58x1.57x9.93x0.92% 38.64B
17.68x2.29x10.64x4.89% 36.66B
Average -1.54x 4.06x 22.92x 3.07% 74.56B
Weighted average by Cap. -1.43x 5.19x 25.06x 2.96%

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. IPP Stock
  4. Valuation PCI-PAL PLC