Company Valuation: Rockhopper Exploration plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 38.74 52.5 66.26 160.5 591.5 634.5 - -
Change - 35.51% 26.2% 142.18% 268.65% 7.26% - -
Enterprise Value (EV) 1 35.82 44.6 60.17 145 503.3 622 780.7 893.2
Change - 24.51% 34.91% 140.94% 247.15% 23.59% 25.51% 14.41%
P/E -6.27x 1.66x -18.4x 4.64x -15.4x -198x -166x -166x
PBR 0.32x - - - 2.29x 1.44x 1.08x -
PEG - -0x 0x -0x 0x 2.2x -8.5x -
Capitalization / Revenue 58.3x 99.5x - - - - 245x 22x
EV / Revenue 53.9x 84.5x - - - - 301x 31x
EV / EBITDA -12.6x 43.6x -15.5x -60.7x -97.9x -126x -371x 118x
EV / EBIT -10.3x 59x -14.6x -60.3x -97.8x -158x -3,020x -
EV / FCF -7.48x -12.7x -13.4x -39.1x 29x -8.97x -6.71x -4.98x
FCF Yield -13.4% -7.86% -7.45% -2.56% 3.44% -11.1% -14.9% -20.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0135 0.0541 -0.00606 0.0541 -0.0456 -0.00372 -0.00445 -0.00445
Distribution rate - - - - - - - -
Net sales 1 0.6651 0.5278 - - - - 2.59 28.86
EBITDA 1 -2.854 1.024 -3.875 -2.389 -5.141 -4.93 -2.107 7.574
EBIT 1 -3.482 0.7562 -4.124 -2.403 -5.147 -3.934 -0.2585 -
Net income 1 - - -3.578 35.36 -29.45 -3.414 -0.6255 -3.785
Net Debt 1 -2.918 -7.897 -6.083 -15.48 -88.24 -12.45 146.3 258.7
Reference price 2 0.0845 0.0900 0.1115 0.2510 0.7020 0.7380 0.7380 0.7380
Nbr of stocks (in thousands) 458,482 583,329 594,219 639,274 842,627 859,724 - -
Announcement Date 5/30/22 5/30/23 5/22/24 5/29/25 6/3/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-198.39x - -126.16x - 849M
10.58x2.08x4.89x3.12% 132B
10.74x2.96x5.51x4.32% 84.65B
7.64x2.6x4.34x3.07% 71.66B
11.08x3.37x4.67x2.4% 50.79B
6.86x2.33x3.76x1.98% 51.4B
9.03x2.28x4.39x2.77% 48.92B
8.06x1.22x4.25x2.39% 47.22B
10.03x2.9x4.3x7.58% 36.88B
10.71x3.86x5.49x1.27% 32.37B
Average -11.36x 2.62x -8.46x 3.21% 55.69B
Weighted average by Cap. 9.23x 2.52x 4.49x 3.22%

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. RKH Stock
  4. Valuation Rockhopper Exploration plc