Company Valuation: Quadrise Plc

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 18.17 50.65 22.51 29.62 39 86.68
Change - 178.8% -55.56% 31.56% 31.69% 122.25%
Enterprise Value (EV) 1 17.83 43.64 18.09 28.27 36.1 80.97
Change - 144.74% -58.56% 56.31% 27.67% 124.3%
P/E -3.56x -9.93x -8.67x -9.57x -12.3x -25.6x
PBR 4.51x 4.88x 2.9x 6.11x 6.2x 9.13x
PEG - 0.4x 0.2x -0.5x 0.7x 4.61x
Capitalization / Revenue - 2,979,319,000x 300,139,720x - - 1,238,248,100x
EV / Revenue - - - - - -
EV / EBITDA -5.12x -14.3x -6.89x -9.03x -12.7x -25.5x
EV / EBIT -4.88x -13.7x -6.58x -8.7x -11.8x -24.9x
EV / FCF -9.88x -31.3x -10.5x -14x -27.5x -34.7x
FCF Yield -10.1% -3.2% -9.52% -7.15% -3.64% -2.88%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004927 -0.003624 -0.001846 -0.0022 -0.001799 -0.001699
Distribution rate - - - - - -
Net sales - 0.017 0.075 - - 0.07
EBITDA 1 -3.482 -3.055 -2.627 -3.131 -2.852 -3.179
EBIT 1 -3.652 -3.19 -2.747 -3.25 -3.057 -3.249
Net income 1 -4.843 -4.26 -2.598 -3.094 -2.86 -3.105
Net Debt 1 -0.335 -7.006 -4.423 -1.342 -2.903 -5.711
Reference price 2 0.0176 0.0360 0.0160 0.0210 0.0221 0.0436
Nbr of stocks (in thousands) 1,035,151 1,406,901 1,406,905 1,406,905 1,764,715 1,990,295
Announcement Date 11/2/20 11/1/21 10/29/22 9/29/23 10/18/24 10/29/25
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.77M
13.87x1.77x7.36x2.31% 740B
18.54x1.54x9.02x0.49% 170B
6.63x0.84x4.72x0.93% 122B
7.46x0.61x2.6x4.18% 126B
6.73x0.68x4.28x1.24% 112B
8.18x0.7x6.06x1.9% 107B
10.77x0.33x5.05x6.59% 94.11B
8.52x1.95x4.76x2.26% 89.1B
11.45x1.46x7.43x1.9% 62.33B
Average 10.24x 1.10x 5.70x 2.42% 162.29B
Weighted average by Cap. 11.88x 1.36x 6.39x 2.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Quadrise Plc

Historical PBR trend

Valuation ratios - PBR - Quadrise Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Quadrise Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Quadrise Plc

  1. Stock Market
  2. Stocks
  3. QFI Stock
  4. Valuation Quadrise Plc