Company Valuation: PipeHawk plc

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1.569 2.702 5.992 4.721 3.087 0.6082
Change - 72.22% 121.77% -21.21% -34.62% -80.29%
Enterprise Value (EV) 1 6.711 7.143 14.27 12.37 9.701 7.657
Change - 6.44% 99.84% -13.32% -21.59% -21.06%
P/E 4.86x 9.7x -6.81x -1.9x -3.76x -2.35x
PBR -0.57x -1.22x -2.02x -0.87x -0.49x -0.1x
PEG - -0.7x 0x -0x 0.1x 0x
Capitalization / Revenue 0.19x 0.41x 0.97x 0.73x 0.34x 0.16x
EV / Revenue 0.81x 1.07x 2.31x 1.91x 1.06x 2.05x
EV / EBITDA 11.3x 23x -12x -5.99x -11x 42.5x
EV / EBIT 16.6x 27.8x -10.9x -5.57x -9.22x 64.9x
EV / FCF -4.31x 18.4x -9.56x 12.8x -7.04x -57.3x
FCF Yield -23.2% 5.44% -10.5% 7.8% -14.2% -1.75%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.009256 0.007986 -0.0242 -0.0684 -0.0226 -0.007132
Distribution rate - - - - - -
Net sales 1 8.325 6.665 6.191 6.47 9.138 3.743
EBITDA 1 0.596 0.31 -1.187 -2.064 -0.882 0.18
EBIT 1 0.405 0.257 -1.312 -2.221 -1.052 0.118
Net income 1 0.59 0.522 -0.868 -2.484 -0.821 -0.259
Net Debt 1 5.142 4.441 8.282 7.651 6.614 7.049
Reference price 2 0.0450 0.0775 0.1650 0.1300 0.0850 0.0168
Nbr of stocks (in thousands) 34,861 34,861 36,313 36,313 36,313 36,313
Announcement Date 11/4/20 11/12/21 12/8/22 12/6/23 12/17/24 11/25/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.09M
33.97x11.62x21.66x0.84% 107B
31.44x1.46x16.75x-.--% 46.53B
49.26x7.38x34.66x1.6% 45.19B
25.82x2.09x10.03x1.29% 36.16B
35.39x2.28x16.35x1.47% 30.3B
31.82x4.76x18.88x-.--% 30.14B
9.02x5.22x10.39x2.15% 22.14B
32x4.9x19.54x0.72% 18.5B
27.36x1.55x13.56x0.44% 13.73B
Average 30.68x 4.58x 17.98x 0.95% 34.99B
Weighted average by Cap. 32.76x 6.18x 19.64x 0.92%

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. PIP Stock
  4. Valuation PipeHawk plc