Company Valuation: Serval Resources Plc

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 1.067 4.211 1.579 0.9475 3.616 1.702
Change - 294.79% -62.5% -40% 281.66% -52.94%
Enterprise Value (EV) 1 0.8437 1.524 -1.874 -1.581 1.87 1.314
Change - 80.62% -222.96% 15.63% 218.29% -29.72%
P/E 15x -6.67x 5x -1.02x -0.51x -2x
PBR 4.46x 1.35x 0.46x 0.38x 2.06x 1.87x
PEG - 0x -0x 0x -0x 0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -6.95x -6.7x 4.93x 7.03x -0.68x -1.28x
EV / FCF -60.7x -4.59x 18.8x 10.9x -1.46x -1.94x
FCF Yield -1.65% -21.8% 5.31% 9.17% -68.5% -51.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1 -0.15 0.075 -0.22 -0.8354 -0.1
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - -2.765 -1.028
EBIT 1 -0.1214 -0.2274 -0.3804 -0.2249 -2.765 -1.028
Net income 1 0.1007 -0.3863 0.3368 -0.9526 -3.979 -0.8475
Net Debt 1 -0.223 -2.687 -3.453 -2.528 -1.746 -0.3875
Reference price 2 1.5000 1.0000 0.3750 0.2250 0.4250 0.2000
Nbr of stocks (in thousands) 711 4,211 4,211 4,211 8,509 8,509
Announcement Date 6/14/21 6/14/22 5/31/23 4/14/24 4/1/25 6/4/26
1GBP in Million2GBP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.31M
21x5.89x12.63x2.02% 176B
15.15x3.66x - 2.34% 164B
17.23x7.58x - 1.45% 108B
26.31x13.37x22.97x3.82% 84.03B
13.98x5.34x - 1.87% 51.38B
12.44x1.9x5.83x1.18% 49.56B
5.75x5.66x4.93x3.23% 39.43B
14.47x5.27x16.43x1.82% 33.73B
Average 15.79x 6.08x 12.56x 2.22% 78.43B
Weighted average by Cap. 17.42x 6.16x 13.56x 2.21%

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. SRVL Stock
  4. Valuation Serval Resources Plc