Company Valuation: Space42 PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 3,430 2,331 2,593 2,035
Change - -32.04% 11.23% -21.5%
Enterprise Value (EV) 1 2,670 1,571 2,095 1,326
Change - -41.15% 33.34% -36.71%
P/E 13.8x 10x 27.3x -24.4x
PBR 3.17x 1.77x 1.41x 1.17x
PEG -0.2x -1.57x -0.4x 0x
Capitalization / Revenue 4.35x 2.01x 7.83x 3.53x
EV / Revenue 3.39x 1.36x 6.33x 2.3x
EV / EBITDA 10.7x 7.16x 24.8x 18.4x
EV / EBIT 11.2x 7.62x 47.2x -13.5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 3 - - - -
Rate of return - - - -
EPS 3 0.0965 0.0904 0.02 -0.0175
Distribution rate - - - -
Net sales 1 788.3 1,160 331.2 576.7
EBITDA 1 249.5 219.3 84.36 72.2
EBIT 1 238.4 206.3 44.37 -98.48
Net income 1 202.3 232.4 62.31 -83.41
Net Debt 1 -760.4 -759.8 -497.6 -709.3
Reference price 3 1.3341 0.9066 0.5445 0.4274
Nbr of stocks (in thousands) 2,571,429 2,571,429 4,761,906 4,761,906
Announcement Date 3/21/23 2/7/24 2/26/25 2/25/26
1USD in Million2AED in Million3USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.14B
-25.82x376.72x-25.49x - 1.72B
16.02x0.38x4.07x-.--% 486M
21.92x - - - 240M
14.52x2.59x6.97x4.56% 145M
Average 6.66x 126.56x -4.82x 2.28% 946.79M
Weighted average by Cap. -11.32x 276.06x -17.40x 1.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA