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.($)
- - - - 67.7M
12.06x2.25x5.25x2.76% 148B
12.33x3.27x6.14x3.77% 97.38B
8.57x2.59x4.55x2.91% 74.6B
7.75x2.47x3.94x1.78% 58.63B
11.24x3.6x5.22x2.19% 55.72B
9.37x1.35x4.39x2.09% 54.5B
8.84x2.51x4.82x2.48% 52.16B
11.88x3.29x4.95x6.03% 42.7B
6.36x1.64x4.04x4.71% 35.35B
Average 9.82x 2.55x 4.81x 3.19% 61.89B
Weighted average by Cap. 10.35x 2.57x 4.98x 3.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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