Company Valuation: Rosslyn Data Technologies plc

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21.24 8.497 2.634 1.722 2.267 1.886 - -
Change - -60% -69% -34.63% 31.69% -16.8% - -
Enterprise Value (EV) 1 15.45 6.097 2.634 1.403 2.267 2.186 1.886 1.886
Change - -60.54% -56.8% -46.74% 61.63% -3.57% -13.72% 0%
P/E -10.4x -2.55x - -0.39x - - - -
PBR - - - - - -3.2x - -
PEG - -0x - - - - - -
Capitalization / Revenue 2.86x 3.11x 0.87x 0.6x 0.75x 0.63x 0.5x 0.44x
EV / Revenue 2.08x 2.23x 0.87x 0.49x 0.75x 0.73x 0.5x 0.44x
EV / EBITDA -77.3x -1.65x - -0.56x -1.13x -1.37x -3.77x 18.9x
EV / EBIT -10.2x -1.52x - -0.4x -0.83x -0.95x -1.57x -3.77x
EV / FCF - -2.71x - -0.63x -1.64x -1.37x -3.14x -
FCF Yield - -37% - -160% -60.8% -73.2% -31.8% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.3 -0.49 - -0.251 - - - -
Distribution rate - - - - - - - -
Net sales 1 7.417 2.731 3.012 2.854 3.005 3 3.8 4.3
EBITDA 1 -0.2 -3.7 - -2.5 -2.013 -1.6 -0.5 0.1
EBIT 1 -1.512 -4.011 - -3.543 -2.718 -2.3 -1.2 -0.5
Net income 1 -1.972 -3.362 0.372 -3.359 - -2.5 - -
Net Debt 1 -5.791 -2.4 - -0.319 - 0.3 - -
Reference price 2 3.1250 1.2500 0.3875 0.0975 0.0330 0.0160 0.0160 0.0160
Nbr of stocks (in thousands) 6,797 6,797 6,797 17,659 68,707 117,903 - -
Announcement Date 9/30/21 10/31/22 10/31/23 10/29/24 10/27/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.73x-1.37x - 2.55M
25.58x9.45x15.38x0.77% 3,741B
115.49x49.87x80.95x-.--% 420B
440.09x18.82x74.05x-.--% 88.61B
68.22x14.39x30.34x-.--% 90.2B
152.27x8.9x22.72x-.--% 78.68B
44.02x2.32x19.08x-.--% 80.55B
122.46x5.39x25.94x-.--% 46.84B
-283.42x5.89x19.53x-.--% 39.1B
29.89x6.16x29.52x-.--% 39.31B
Average 79.40x 12.19x 31.61x 0.09% 462.47B
Weighted average by Cap. 43.41x 13.16x 23.21x 0.63%

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. RDT Stock
  4. Valuation Rosslyn Data Technologies plc