|
Real-time Estimate
Cboe Europe
11:16:40 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 284.50 GBX | +5.21% |
|
-4.00% | +72.14% |
| 08-19 | WINNERS & LOSERS: Trainline hit by CMA probe; Smith & Nephew CFO exits | AN |
| 08-05 | Citi and Exane cut HSBC; LBBW cuts Vodafone | AN |
Company Valuation: Trustpilot Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,814 | 483.1 | 791 | 1,602 | 896.7 | 1,439 | - | - |
| Change | - | -73.37% | 63.73% | 102.49% | -44.02% | 60.54% | - | - |
| Enterprise Value (EV) 1 | 1,721 | 409.6 | 699.5 | 1,533 | 849 | 1,396 | 1,344 | 1,270 |
| Change | - | -76.2% | 70.77% | 119.11% | -44.61% | 64.42% | -3.69% | -5.51% |
| P/E | -68.2x | -33.2x | 118x | 275x | 123x | 82.7x | 50.8x | 31.6x |
| PBR | 30.9x | 10.6x | 13.2x | 41.1x | -143x | -84.2x | 43x | 14.3x |
| PEG | - | 0.7x | -1x | -22x | 4.3x | 1x | 0.8x | 0.5x |
| Capitalization / Revenue | 13.8x | 3.24x | 4.49x | 7.6x | 3.43x | 4.65x | 4x | 3.46x |
| EV / Revenue | 13.1x | 2.75x | 3.97x | 7.27x | 3.25x | 4.51x | 3.74x | 3.05x |
| EV / EBITDA | 444x | -92.7x | 45.1x | 63.6x | 20.9x | 24.8x | 17.9x | 12.7x |
| EV / EBIT | -395x | -34.8x | 108x | 106x | 29.1x | 36.1x | 24.4x | 16.5x |
| EV / FCF | -178x | -40.6x | 40.4x | 77.7x | 16.7x | 33.1x | 23.8x | 16.4x |
| FCF Yield | -0.56% | -2.46% | 2.48% | 1.29% | 5.99% | 3.02% | 4.2% | 6.11% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.065 | -0.035 | 0.016 | 0.014 | 0.018 | 0.0442 | 0.0719 | 0.1154 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 131.4 | 148.9 | 176.3 | 210.8 | 261 | 309.5 | 359.5 | 416.5 |
| EBITDA 1 | 3.877 | -4.421 | 15.5 | 24.11 | 40.67 | 56.24 | 74.92 | 100.4 |
| EBIT 1 | -4.355 | -11.78 | 6.5 | 14.48 | 29.14 | 38.66 | 55.11 | 77.07 |
| Net income 1 | -25.89 | -14.64 | 7.1 | 6.234 | 7.758 | 19.62 | 31.59 | 46.81 |
| Net Debt 1 | -93.18 | -73.46 | -91.46 | -68.94 | -47.62 | -43.52 | -95.08 | -169.2 |
| Reference price 2 | 4.433 | 1.163 | 1.892 | 3.843 | 2.213 | 3.652 | 3.652 | 3.652 |
| Nbr of stocks (in thousands) | 409,205 | 415,489 | 418,179 | 416,739 | 405,245 | 394,180 | - | - |
| Announcement Date | 3/22/22 | 3/21/23 | 3/19/24 | 3/18/25 | 3/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 82.71x | 4.51x | 24.82x | -.--% | 1.44B | |
| 15.16x | 4.04x | 9.33x | 1.35% | 503B | |
| 23.08x | 6.82x | 20.5x | -.--% | 344B | |
| 23.22x | 2.73x | 13.91x | -.--% | 156B | |
| 39.52x | 4.65x | 30.75x | -.--% | 115B | |
| 34.62x | 6.83x | 19.21x | -.--% | 108B | |
| 2.64x | 68.64x | 1.91x | 0.16% | 95.28B | |
| 86.71x | 5.22x | 24.89x | -.--% | 98.03B | |
| 10.17x | 7.56x | 90.76x | 0.66% | 90.28B | |
| 8.08x | 3.08x | 63.81x | 0.74% | 35.2B | |
| Average | 32.59x | 11.41x | 29.99x | 0.29% | 154.67B | |
| Weighted average by Cap. | 24.28x | 9.01x | 21.10x | 0.5% |
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
- TRST Stock
- Valuation Trustpilot Group plc
Select your edition
All financial news and data tailored to specific country editions
