Company Valuation: Reabold Resources Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Market Cap 1 46.84 16.07 18.31 11 4.791 9.063 9.063
Change - -65.68% 13.89% -39.9% -56.45% 89.16% 0%
Enterprise Value (EV) 1 45.7 11.19 12.79 5.589 -1.457 3.201 4.763
Change - -75.51% 14.34% -56.32% -126.06% 319.76% -30.6%
P/E -16.5x -6x -205x -1.34x -1.57x - -
PBR - 0.35x 0.39x 0.26x 0.12x 0.15x 0x
PEG - 0.2x 2.1x -0x 0x - -
Capitalization / Revenue 45.3x 13.9x 32.7x - - - -
EV / Revenue 44.2x 9.65x 22.8x - - - -
EV / EBITDA -30.9x -7.45x -9.55x -1.48x 0.43x -0.83x -1.83x
EV / EBIT -25.3x -6.01x -7.72x -1.48x 0.42x -0.82x -1.83x
EV / FCF - -4.32x -5.12x -2.19x 0.57x -0.96x -0.64x
FCF Yield - -23.2% -19.5% -45.7% 176% -104% -157%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.4 -0.3 -0.01 -0.8 -0.3 - -
Distribution rate - - - - - - -
Net sales 1 1.035 1.16 0.56 - - - -
EBITDA 1 -1.477 -1.503 -1.34 -3.781 -3.42 -3.851 -2.6
EBIT 1 -1.803 -1.861 -1.658 -3.781 -3.453 -3.895 -2.6
Net income 1 - -2.627 -0.045 -7.194 -3.4 -7.756 8.8
Net Debt 1 -1.139 -4.883 -5.511 -5.413 -6.248 -2.1 -4.3
Reference price 2 6.6000 1.8000 2.0500 1.0700 0.4700 0.6250 0.6250
Nbr of stocks (in thousands) 7,097 8,930 8,930 10,282 10,194 14,501 14,501
Announcement Date 6/10/21 5/27/22 5/30/23 5/31/24 6/11/25 6/30/26 -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.74x6.1x13.07x1.95% 182B
15.22x3.66x - 2.33% 164B
17.72x7.72x - 1.41% 111B
26.35x13.83x23.72x3.7% 86.73B
14.33x5.42x - 1.83% 52.67B
12.63x1.94x5.94x1.17% 50.31B
5.52x5.45x3.99x3.39% 37.81B
15.03x5.41x16.87x1.75% 35.02B
Average 16.07x 6.19x 12.72x 2.19% 89.92B
Weighted average by Cap. 17.83x 6.32x 13.98x 2.17%

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. RBD Stock
  4. RBD Stock
  5. Valuation Reabold Resources Plc