Company Valuation: TPXimpact Holdings plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 185.6 25.5 33.23 19.63 29.92 89.79 -
Change - -86.26% 30.34% -40.94% 52.46% 200.1% -
Enterprise Value (EV) 1 195.7 43.04 40.35 28.12 34.14 89.49 81.59
Change - -78% -6.26% -30.3% 21.38% 162.17% -8.83%
P/E 105x -1.44x -1.62x - -53.3x 38x 11.7x
PBR - - - - 0.81x 2.12x 1.74x
PEG - 0x -0.1x - - -0x 0x
Capitalization / Revenue 2.33x 0.3x 0.39x 0.25x 0.38x 0.9x 0.82x
EV / Revenue 2.45x 0.51x 0.48x 0.36x 0.44x 0.89x 0.74x
EV / EBITDA 16x 17.4x 8.72x 5.01x 3.96x 7.46x 5.71x
EV / EBIT 31.2x -9.4x 10.5x 6.07x 4.42x 8.06x 6.09x
EV / FCF 31.9x -18.1x 5.5x 19.6x 5.61x 19.5x 10.3x
FCF Yield 3.14% -5.51% 18.2% 5.09% 17.8% 5.14% 9.68%
Dividend per Share 2 0.009 0.003 - - - - -
Rate of return 0.43% 1.07% - - - - -
EPS 2 0.02 -0.195 -0.225 - -0.006 0.025 0.081
Distribution rate 45% -1.54% - - - - -
Net sales 1 79.71 83.68 84.27 77.34 78.1 100 110
EBITDA 1 12.2 2.476 4.629 5.614 8.629 12 14.3
EBIT 1 6.272 -4.577 3.84 4.635 7.73 11.1 13.4
Net income 1 1.774 -17.56 -20.37 - -0.571 2.3 7.6
Net Debt 1 10.11 17.54 7.116 8.498 4.214 -0.3 -8.2
Reference price 2 2.1000 0.2800 0.3650 0.2150 0.3200 0.9500 0.9500
Nbr of stocks (in thousands) 88,359 91,055 91,045 91,282 93,505 94,521 -
Announcement Date 7/19/22 7/6/23 7/9/24 6/24/25 6/16/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.4x0.76x6.36x-.--% 101M
22.43x3.67x12.81x2.97% 215B
22.58x4.75x11.66x0.73% 194B
15.97x1.74x9.13x3% 128B
-131.83x18.31x100.67x-.--% 118B
-559.51x39.76x163.36x-.--% 115B
15.03x2.7x10.41x5.36% 87.63B
21.53x5.62x13.79x2.63% 63.48B
23.9x1.98x12.56x1.3% 46.63B
14.23x2.07x8.78x5.47% 46.31B
Average -52.33x 8.13x 34.95x 2.15% 101.47B
Weighted average by Cap. -63.54x 9.33x 39.14x 2.08%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TPXimpact Holdings plc

Historical PBR trend

Valuation ratios - PBR - TPXimpact Holdings plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TPXimpact Holdings plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TPXimpact Holdings plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - TPXimpact Holdings plc
  1. Stock Market
  2. Stocks
  3. TPX Stock
  4. Valuation TPXimpact Holdings plc