Company Valuation: SEEEN plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2026 2027
Market Cap 1 7.311 7.283 6.023 8.402 8.917 -
Change - -0.38% -17.29% 39.49% - -
Enterprise Value (EV) 1 7.311 6.046 4.962 7.399 8.717 8.217
Change - -17.3% -17.92% 49.1% - -5.74%
P/E -1.24x - - - 63.3x 63.3x
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 0.86x 2.24x 2.94x 2.76x 1.27x 1.06x
EV / Revenue 0.86x 1.86x 2.42x 2.43x 1.25x 0.98x
EV / EBITDA - -7.56x -8.27x -14.8x 29.1x 11.7x
EV / EBIT - -2x -1.61x - 29.1x 11.7x
EV / FCF - - - - -87.2x 16.4x
FCF Yield - - - - -1.15% 6.09%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -0.0526 - - - 0.00075 0.00075
Distribution rate - - - - - -
Net sales 1 8.538 3.253 2.051 3.041 7 8.4
EBITDA 1 - -0.8 -0.6 -0.5 0.3 0.7
EBIT 1 - -3.023 -3.076 - 0.3 0.7
Net income 1 - - - - 0.1 0.2
Net Debt 1 - -1.237 -1.061 -1.003 -0.2 -0.7
Reference price 3 0.0650 0.0612 0.0400 0.0450 0.0475 0.0475
Nbr of stocks (in thousands) 93,346 93,346 120,279 138,725 141,892 -
Announcement Date 6/30/22 6/30/23 7/5/24 9/11/25 - -
1GBP in Million2USD in Million3GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.92M
16.65x8.13x17.36x0.25% 4,184B
23.36x7.38x12.98x0.29% 1,855B
28.25x13.25x20.94x0.64% 484B
14.53x3.88x8.97x1.4% 483B
18.71x5.55x16.66x-.--% 279B
20.59x1.49x10.26x1.03% 263B
94.21x12.39x66.51x-.--% 195B
21.41x2.45x12.44x-.--% 139B
3.08x86.09x2.34x0.13% 114B
Average 26.75x 15.62x 18.72x 0.42% 799.49B
Weighted average by Cap. 20.76x 8.81x 16.70x 0.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA