Valuation System1 Group PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:11 2026-07-03 EDT			5-day change	1st Jan Change
312.00 ^GBX	0.00%		+0.32%	+38.67%

04-21	EARNINGS: Surgical Innovations loss narrows; ActiveOps beats consensus	AN
04-21	System1 Group Signs Customary Relationship Agreement With Brave Bison	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	24.16	38.86	20.29	51.98	77.09	39.59	-
Change	-	60.82%	-47.79%	156.25%	48.29%	-48.64%	-
Enterprise Value (EV) ¹	17.65	30.18	14.59	42.38	64.19	27.8	25.46
Change	-	70.97%	-51.67%	190.57%	51.44%	-56.69%	-8.43%
P/E	-	-	-	-	-	-	-
PBR	-	-	-	-	5.47x	2.81x	2.41x
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	1.06x	1.61x	0.87x	1.73x	2.06x	1.07x	1.02x
EV / Revenue	0.77x	1.25x	0.62x	1.41x	1.72x	0.75x	0.66x
EV / EBITDA	4.08x	14.2x	8.1x	9.63x	9.73x	7.82x	4.44x
EV / EBIT	5.39x	25.6x	-	13.7x	12.2x	13.2x	6.08x
EV / FCF	4.39x	7.74x	-	8.31x	15.3x	48.9x	9.16x
FCF Yield	22.8%	12.9%	-	12%	6.54%	2.04%	10.9%
Dividend per Share ²	-	-	-	-	0.11	0.0378	0.0797
Rate of return	-	-	-	-	1.81%	1.21%	2.55%
EPS ²	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	22.84	24.1	23.41	30.02	37.43	37	38.82
EBITDA ¹	4.332	2.132	1.8	4.4	6.6	3.555	5.734
EBIT ¹	3.277	1.178	-	3.1	5.267	2.105	4.184
Net income	1.69	-	-	-	-	-	-
Net Debt ¹	-6.508	-8.674	-5.7	-9.6	-12.9	-11.79	-14.13
Reference price ²	1.900	3.050	1.600	4.100	6.075	3.120	3.120
Nbr of stocks (in thousands)	12,716	12,740	12,679	12,679	12,689	12,689	-
Announcement Date	7/14/21	7/12/22	8/1/23	7/3/24	7/9/25	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SYSTEM1 GROUP PLC	-	0.75x	7.82x	1.21%	52.87M
NRC HEALTH	65.88x	-	-	-	505M
YOUGOV PLC	16.12x	1.1x	5.25x	2.6%	371M
FORRESTER RESEARCH, INC.	-12.27x	0.28x	4.57x	-	183M
Average	23.24x	0.71x	5.88x	1.91%	277.98M
Weighted average by Cap.	34.92x	0.82x	5.27x	2.43%