Company Valuation: TEAM plc

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025
Market Cap 1 11.84 10.71 8.241 4.762 18.33
Change - -9.53% -23.06% -42.22% 284.99%
Enterprise Value (EV) 1 7.386 9.658 7.321 5.382 19.95
Change - 30.77% -24.2% -26.49% 270.79%
P/E -4.7x -7.72x -18.5x -1.39x -5.02x
PBR 1.59x 1.55x 1x 0.48x 2.08x
PEG 0x 0.2x 0.2x -0x 0.2x
Capitalization / Revenue 8.06x 5.05x 1.55x 0.46x 1.53x
EV / Revenue 5.03x 4.56x 1.38x 0.52x 1.67x
EV / EBITDA -4.8x -9.61x -6.89x -2.91x -12.2x
EV / EBIT -4.24x -6.17x -3.51x -1.87x -7.51x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1522 -0.079 -0.0202 -0.0861 -0.0588
Distribution rate - - - - -
Net sales 1 1.469 2.12 5.323 10.28 11.95
EBITDA 1 -1.539 -1.005 -1.063 -1.847 -1.636
EBIT 1 -1.742 -1.565 -2.088 -2.878 -2.656
Net income 1 -1.706 -1.524 -0.445 -2.907 -3.23
Net Debt 1 -4.454 -1.053 -0.92 0.62 1.623
Reference price 2 0.7150 0.6100 0.3750 0.1200 0.2950
Nbr of stocks (in thousands) 16,559 17,559 21,976 39,680 62,140
Announcement Date 12/1/21 1/10/23 3/27/24 3/3/25 3/31/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.14M
16.74x4.49x13.05x1.08% 11.88B
13.17x-0.76x-1.32x2.13% 7.27B
35.79x13.99x28.78x1.24% 4.6B
15.12x - - 6.48% 3.19B
15.32x - - 5.15% 1.21B
10.81x2.17x6.77x2.29% 1.04B
Average 17.83x 4.97x 11.82x 3.06% 4.17B
Weighted average by Cap. 18.41x 4.62x 11.50x 2.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA