Company Valuation: Sunrise Resources plc

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 9.379 8.5 4.217 3.071 2.324 1.719
Change - -9.37% -50.39% -27.17% -24.33% -26.05%
Enterprise Value (EV) 1 8.299 8.136 4.127 3.196 2.417 1.698
Change - -1.97% -49.28% -22.55% -24.38% -29.75%
P/E -27.4x -25.6x -8.59x -7.65x -3.11x -3.61x
PBR 3.18x 3.3x 1.59x 1.33x 1.31x 0.95x
PEG - 7.94x -0.2x 0.3x -0.1x 0.1x
Capitalization / Revenue - - - - 20,741,990x -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -27.4x -22.2x -8.63x -8.15x -3.67x -4.96x
EV / FCF -83.6x -40.8x -41.5x -16.5x 68.2x -30.9x
FCF Yield -1.2% -2.45% -2.41% -6.07% 1.47% -3.24%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000093 -0.00009 -0.000128 -0.000098 -0.000151 -0.000061
Distribution rate - - - - - -
Net sales - - - - 0.112 -
EBITDA - -0.3355 -0.2836 -0.198 -0.2371 0.0799
EBIT 1 -0.3032 -0.366 -0.4783 -0.3923 -0.6593 -0.3422
Net income 1 -0.3029 -0.3353 -0.4782 -0.3913 -0.6588 -0.3422
Net Debt 1 -1.08 -0.3647 -0.0904 0.1247 0.0926 -0.0211
Reference price 2 0.002550 0.002300 0.001100 0.000750 0.000470 0.000220
Nbr of stocks (in thousands) 3,677,997 3,695,860 3,833,559 4,095,052 4,944,981 7,812,402
Announcement Date 12/11/20 12/17/21 12/22/22 1/26/24 2/13/25 2/20/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.6x4.4x7.91x3.12% 246B
12.36x3.05x6.62x4.76% 180B
16.72x4.73x7.81x2.88% 107B
13.22x0.4x6.54x3.14% 95.52B
28.77x7.1x18.66x-.--% 72.78B
54.74x3.36x8.27x1.13% 61.45B
16.58x3.36x6.65x0.55% 34.89B
14.14x4.6x7x4.1% 31.31B
14.13x5.11x9.05x3.62% 27.78B
Average 21.03x 4.01x 8.72x 2.59% 95.12B
Weighted average by Cap. 19.53x 3.86x 8.37x 2.97%

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. SRES Stock
  4. S4D Stock
  5. Valuation Sunrise Resources plc