|
Delayed
London S.E.
09:59:03 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 333.60 GBX | +1.09% |
|
+2.65% | +48.27% |
| 07-31 | Brave Bison Group plc cancelled the acquisition of remaining 72..5% stake in System1 Group PLC | CI |
| 07-31 | System1 rejects sweetened takeover offer from Brave Bison | AN |
Company Valuation: System1 Group PLC
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 | 43.47 | - |
| Change | - | 60.82% | -47.79% | 156.25% | 48.29% | -43.61% | - |
| Enterprise Value (EV) 1 | 17.65 | 30.18 | 14.59 | 42.38 | 64.19 | 22.11 | 29.86 |
| Change | - | 70.97% | -51.67% | 190.57% | 51.44% | -65.55% | -5.76% |
| P/E | - | - | - | - | - | - | - |
| PBR | - | - | - | - | 5.47x | 2.4x | 2.57x |
| PEG | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.06x | 1.61x | 0.87x | 1.73x | 2.06x | 0.93x | 1.12x |
| EV / Revenue | 0.77x | 1.25x | 0.62x | 1.41x | 1.72x | 0.6x | 0.77x |
| EV / EBITDA | 4.08x | 14.2x | 8.1x | 9.63x | 9.73x | 5.98x | 5.21x |
| EV / EBIT | 5.39x | 25.6x | - | 13.7x | 12.2x | 10.5x | 7.14x |
| EV / FCF | 4.39x | 7.74x | - | 8.31x | 15.3x | 27.6x | 11.9x |
| FCF Yield | 22.8% | 12.9% | - | 12% | 6.54% | 3.62% | 8.38% |
| Dividend per Share 2 | - | - | - | - | 0.11 | 0.06 | 0.0724 |
| Rate of return | - | - | - | - | 1.81% | 2.21% | 2.19% |
| EPS 2 | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 22.84 | 24.1 | 23.41 | 30.02 | 37.43 | 36.95 | 38.82 |
| EBITDA 1 | 4.332 | 2.132 | 1.8 | 4.4 | 6.6 | 3.7 | 5.734 |
| EBIT 1 | 3.277 | 1.178 | - | 3.1 | 5.267 | 2.111 | 4.184 |
| Net income | 1.69 | - | - | - | - | - | - |
| Net Debt 1 | -6.508 | -8.674 | -5.7 | -9.6 | -12.9 | -12.4 | -13.62 |
| Reference price 2 | 1.900 | 3.050 | 1.600 | 4.100 | 6.075 | 3.300 | 3.300 |
| Nbr of stocks (in thousands) | 12,716 | 12,740 | 12,679 | 12,679 | 12,689 | 13,173 | - |
| Announcement Date | 7/14/21 | 7/12/22 | 8/1/23 | 7/3/24 | 7/9/25 | 7/8/26 | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.86x | 8.91x | 1.15% | 59.3M | |
| 66.12x | - | - | - | 483M | |
| 18.22x | 1.17x | 5.77x | 2.08% | 424M | |
| -22.88x | 0.23x | 2.94x | - | 222M | |
| Average | 20.48x | 0.75x | 5.87x | 1.61% | 296.92M | |
| Weighted average by Cap. | 30.61x | 0.85x | 5.14x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SYS1 Stock
- Valuation System1 Group PLC
Select your edition
All financial news and data tailored to specific country editions
