Company Valuation: Upland Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.262 1.889 5.27 48.38 15.07 47.18
Change - -42.11% 179.04% 818.05% -68.86% 213.13%
Enterprise Value (EV) 1 2.439 1.281 5.114 47.73 14.72 45.38
Change - -47.49% 299.37% 833.17% -69.16% 208.32%
P/E -3.96x -2.38x -9.04x -27x -10.1x -25.2x
PBR 5.47x 8.02x -17.3x 73x 4.04x 7.08x
PEG - 0.61x 0.2x -0x 0.4x -4.29x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 0.91x -2.24x -18.6x -39.6x -12x -26.9x
EV / EBIT -3.39x -1.62x -10.3x -39.6x -12x -26.8x
EV / FCF -9.1x -3.96x -19.1x - -12.4x -43.3x
FCF Yield -11% -25.2% -5.22% - -8.05% -2.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001201 -0.001154 -0.000719 -0.001502 -0.001089 -0.001153
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 2.678 -0.5707 -0.2751 -1.206 -1.23 -1.69
EBIT 1 -0.7194 -0.7899 -0.4943 -1.207 -1.23 -1.691
Net income 1 -0.7194 -0.7899 -0.4943 -1.445 -1.409 -1.703
Net Debt 1 -0.8231 -0.608 -0.1555 -0.6547 -0.3501 -1.803
Reference price 2 0.0048 0.0028 0.0065 0.0405 0.0110 0.0290
Nbr of stocks (in thousands) 686,769 686,769 810,769 1,194,598 1,369,805 1,626,958
Announcement Date 10/29/20 6/1/22 10/28/22 5/24/24 4/29/25 4/29/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 65.21M
12.75x2.61x5.49x2.37% 170B
12.43x3.39x6.48x3.37% 107B
8.76x2.73x4.65x2.68% 80.05B
17.58x3.99x10.59x5.5% 68.08B
6.8x2.52x3.94x1.7% 60.65B
8.5x1.44x4.61x1.88% 59B
9.28x2.54x4.97x2.23% 56.62B
10.68x3.42x4.75x2.21% 54.77B
10.81x3.23x4.81x6.57% 43.88B
Average 10.84x 2.87x 5.59x 3.17% 70.05B
Weighted average by Cap. 11.28x 2.87x 5.69x 3%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Upland Resources Limited

Historical PBR trend

Valuation ratios - PBR - Upland Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Upland Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Upland Resources Limited

  1. Stock Market
  2. Stocks
  3. UPL Stock
  4. Valuation Upland Resources Limited