Valuation System1 Group PLC

Stocks

Market Closed - London S.E. 11:35:14 2026-09-16 EDT			5-day change	1st Jan Change
335.00 ^GBX	0.00%		-1.47%	+48.89%

09-16	System1 rejects fourth Brave Bison bid, says undervalues company	AN
09-16	Brave Bison Group plc cancelled the acquisition of remaining 72.15% stake in System1 Group PLC.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027
Market Cap ¹	38.86	20.29	51.98	77.09	34.51	42.51
Change	-	-47.79%	156.25%	48.29%	-55.23%	23.16%
Enterprise Value (EV) ¹	30.18	14.59	42.38	64.19	22.11	28.89
Change	-	-51.67%	190.57%	51.44%	-65.55%	30.65%
P/E	-	-	-	-	-	-
PBR	-	-	-	5.47x	2.4x	2.61x
PEG	-	-	-	-	-	-
Capitalization / Revenue	1.61x	0.87x	1.73x	2.06x	0.93x	1.09x
EV / Revenue	1.25x	0.62x	1.41x	1.72x	0.6x	0.74x
EV / EBITDA	14.2x	8.1x	9.63x	9.73x	5.98x	5.04x
EV / EBIT	25.6x	-	13.7x	12.2x	10.5x	6.91x
EV / FCF	7.74x	-	8.31x	15.3x	27.6x	11.5x
FCF Yield	12.9%	-	12%	6.54%	3.62%	8.66%
Dividend per Share ²	-	-	-	0.11	0.06	0.0724
Rate of return	-	-	-	1.81%	2.21%	2.16%
EPS ²	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	24.1	23.41	30.02	37.43	36.95	38.82
EBITDA ¹	2.132	1.8	4.4	6.6	3.7	5.734
EBIT ¹	1.178	-	3.1	5.267	2.111	4.184
Net income	-	-	-	-	-	-
Net Debt ¹	-8.674	-5.7	-9.6	-12.9	-12.4	-13.62
Reference price ²	3.050	1.600	4.100	6.075	2.720	3.350
Nbr of stocks (in thousands)	12,740	12,679	12,679	12,689	12,689	12,689
Announcement Date	7/12/22	8/1/23	7/3/24	7/9/25	7/8/26	-

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	-	0.74x	5.04x	2.16%	57.32M
NRC HEALTH	66.55x	-	-	-	486M
YOUGOV PLC	18.49x	1.18x	5.83x	2.04%	425M
FORRESTER RESEARCH, INC.	-23.16x	0.23x	3.04x	-	225M
Average	20.63x	0.72x	4.64x	2.1%	298.23M
Weighted average by Cap.	30.80x	0.85x	4.88x	2.06%