Company Valuation: POTENTIALLY AI

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1.522 1.33 1.123 0.9365 0.9365 1.981
Change - -12.61% -15.57% -16.62% 0% 111.51%
Enterprise Value (EV) 1 1.014 1.296 0.9726 0.8826 0.913 1.231
Change - 27.79% -24.95% -9.25% 3.45% 34.78%
P/E -6.64x -5x -2.22x -2.34x -2.42x -1.13x
PBR 1.57x 1.73x 2.43x 10.1x -3.94x 1.2x
PEG - -0.4x -0x 0.1x 0.77x 0x
Capitalization / Revenue 6.01x 21.7x -7.03x -8.98x -11x -6.1x
EV / Revenue 4.01x 21.2x -6.08x -8.46x -10.7x -3.79x
EV / EBITDA - - - - - -
EV / EBIT -11.6x -6.37x -2.31x -2.43x -2.88x -1.01x
EV / FCF 28.5x -5.46x -6.08x -15.1x -7.48x -1.12x
FCF Yield 3.51% -18.3% -16.5% -6.61% -13.4% -89.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0527 -0.06 -0.1014 -0.0747 -0.0724 -0.04
Distribution rate - - - - - -
Net sales 1 0.2531 0.0612 -0.1598 -0.1043 -0.0853 -0.3246
EBITDA - - - - - -
EBIT 1 -0.0875 -0.2035 -0.4207 -0.3631 -0.3176 -1.218
Net income 1 -0.1271 -0.252 -0.457 -0.4032 -0.3906 -1.724
Net Debt 1 -0.5082 -0.0344 -0.1506 -0.0539 -0.0235 -0.7501
Reference price 2 0.3500 0.3000 0.2250 0.1750 0.1750 0.0450
Nbr of stocks (in thousands) 4,349 4,434 4,992 5,351 5,351 44,016
Announcement Date 5/26/21 5/31/22 6/20/23 6/27/24 6/30/25 6/17/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.29M
12.32x2.02x17.42x4.9% 3.42B
9.48x - - 10.32% 2.96B
6.48x4x5.27x-.--% 1.3B
Average 9.43x 3.01x 11.35x 5.07% 1.92B
Weighted average by Cap. 10.23x 2.56x 14.07x 6.16%

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. TIR Stock
  4. Valuation POTENTIALLY AI