|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 263.70 GBX | +2.21% |
|
-4.62% | +60.83% |
| 06-29 | Trustpilot embeds enhanced app within Shopify platform | AN |
| 06-29 | WINNERS & LOSERS: Builders sink; Bridgepoint agrees USD1.4 billion buy | 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 | 1,359 | - | - |
| Change | - | -73.37% | 63.73% | 102.49% | -44.02% | 51.57% | - | - |
| Enterprise Value (EV) 1 | 1,721 | 409.6 | 699.5 | 1,533 | 849 | 1,312 | 1,263 | 1,191 |
| Change | - | -76.2% | 70.77% | 119.11% | -44.61% | 54.53% | -3.73% | -5.71% |
| P/E | -68.2x | -33.2x | 118x | 275x | 123x | 77.6x | 47.6x | 29.8x |
| PBR | 30.9x | 10.6x | 13.2x | 41.1x | -143x | -97.7x | 35.8x | 13.1x |
| PEG | - | 0.7x | -1x | -22x | 4.3x | 1x | 0.8x | 0.5x |
| Capitalization / Revenue | 13.8x | 3.24x | 4.49x | 7.6x | 3.43x | 4.39x | 3.79x | 3.27x |
| EV / Revenue | 13.1x | 2.75x | 3.97x | 7.27x | 3.25x | 4.24x | 3.52x | 2.87x |
| EV / EBITDA | 444x | -92.7x | 45.1x | 63.6x | 20.9x | 23.5x | 16.9x | 11.9x |
| EV / EBIT | -395x | -34.8x | 108x | 106x | 29.1x | 34.6x | 23.3x | 15.6x |
| EV / FCF | -178x | -40.6x | 40.4x | 77.7x | 16.7x | 30.9x | 22.3x | 15.3x |
| FCF Yield | -0.56% | -2.46% | 2.48% | 1.29% | 5.99% | 3.23% | 4.48% | 6.55% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.065 | -0.035 | 0.016 | 0.014 | 0.018 | 0.0444 | 0.0725 | 0.1156 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 131.4 | 148.9 | 176.3 | 210.8 | 261 | 309.5 | 359.1 | 415.7 |
| EBITDA 1 | 3.877 | -4.421 | 15.5 | 24.11 | 40.67 | 55.92 | 74.77 | 99.66 |
| EBIT 1 | -4.355 | -11.78 | 6.5 | 14.48 | 29.14 | 37.95 | 54.3 | 76.54 |
| Net income 1 | -25.89 | -14.64 | 7.1 | 6.234 | 7.758 | 20.24 | 32.48 | 48.33 |
| Net Debt 1 | -93.18 | -73.46 | -91.46 | -68.94 | -47.62 | -47.07 | -96.01 | -168.1 |
| Reference price 2 | 4.433 | 1.163 | 1.892 | 3.843 | 2.213 | 3.448 | 3.448 | 3.448 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 77.57x | 4.23x | 23.42x | -.--% | 1.36B | |
| 16.08x | 4.4x | 10.24x | 1.28% | 548B | |
| 21.05x | 6.23x | 18.72x | -.--% | 318B | |
| 24.31x | 2.59x | 13.37x | -.--% | 150B | |
| 4.44x | 93.96x | 3.4x | 0.12% | 111B | |
| 33.23x | 4.05x | 26.53x | -.--% | 99.77B | |
| 11.17x | 8.46x | 96.74x | 0.63% | 97.54B | |
| 28.1x | 5.29x | 14.93x | -.--% | 84.84B | |
| 74.11x | 4.36x | 21.28x | -.--% | 82.5B | |
| 7.77x | 3.05x | 46.76x | 0.67% | 40.9B | |
| Average | 29.78x | 13.66x | 27.54x | 0.27% | 153.42B | |
| Weighted average by Cap. | 21.50x | 11.31x | 20.21x | 0.53% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
