Company Valuation: Scancell Holdings plc

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 179.3 116.2 128.1 82.87 110.4 120 -
Change - -35.23% 10.25% -35.3% 33.27% 8.68% -
Enterprise Value (EV) 1 153.4 95.62 108.9 68.51 93.66 130.4 135.9
Change - -37.67% 13.89% -37.09% 36.7% 39.26% 4.18%
P/E -9.65x -57x -10.4x -13.1x -8.53x -6.62x -12.5x
PBR - - - -23.7x -29.1x -6.92x -
PEG - 0.6x -0x 0.2x -0.1x -0.4x 0.3x
Capitalization / Revenue - - 24.3x - 23.4x 96x 50x
EV / Revenue - - 20.7x - 19.9x 104x 56.6x
EV / EBITDA -17.9x -7.61x -9.88x -3.96x -6.63x -9x -10.9x
EV / EBIT -17.4x -7.19x -9.14x -3.75x -6.24x -8.36x -10.5x
EV / FCF - -8.34x -13.1x -4.33x -14.6x -11.3x -9.05x
FCF Yield - -12% -7.66% -23.1% -6.85% -8.84% -11%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.0228 -0.0025 -0.015 -0.0068 -0.0126 -0.015 -0.0079
Distribution rate - - - - - - -
Net sales 1 - - 5.271 - 4.711 1.25 2.4
EBITDA 1 -8.585 -12.56 -11.02 -17.3 -14.12 -14.49 -12.42
EBIT 1 -8.834 -13.3 -11.92 -18.27 -15 -15.6 -12.89
Net income 1 -15.48 -2.065 -11.94 - -12.27 -19.23 -8.237
Net Debt 1 -25.93 -20.55 -19.17 -14.35 -16.77 10.42 15.87
Reference price 2 0.2200 0.1425 0.1565 0.0892 0.1075 0.0990 0.0990
Nbr of stocks (in thousands) 815,219 815,219 818,403 928,980 1,027,258 1,212,231 -
Announcement Date 10/29/21 10/28/22 10/31/23 9/24/24 9/11/25 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.62x104.34x-9x-.--% 159M
33.57x6.03x17.92x0.96% 48.95B
32.11x3.13x13.52x-.--% 40.75B
-22.58x337.47x-20.61x-.--% 38.46B
48.6x4.95x32.02x-.--% 36.38B
27.45x7.94x19.96x0.42% 28.45B
33.26x5.44x24.73x-.--% 16.33B
25.19x1.99x12.05x-.--% 13.65B
22.83x2x8.66x1.16% 13.56B
Average 21.54x 52.59x 11.03x 0.28% 26.3B
Weighted average by Cap. 24.62x 59.02x 12.89x 0.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SCLP Stock
  4. Valuation Scancell Holdings plc