Company Valuation: Victoria PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,082 561.3 301.7 106.5 27.22 65.75 - -
Change - -48.14% -46.25% -64.69% -74.44% 141.53% - -
Enterprise Value (EV) 1 1,840 1,693 1,428 1,290 -1,429 1,048 1,040 958.8
Change - -7.98% -15.63% -9.68% -210.81% 173.28% -0.75% -7.79%
P/E - -6.15x -2.82x -0.4x -0.08x -1.88x -3.39x -11.6x
PBR 5.34x 4.75x -12.2x -0.8x -0.16x -0.27x -0.27x -0.25x
PEG - - -0.2x -0x -0x 0x 0.1x 0.2x
Capitalization / Revenue 1.06x 0.38x 0.24x 0.1x 0.03x 0.06x 0.05x 0.05x
EV / Revenue 1.8x 1.16x 1.14x 1.16x -1.37x 0.91x 0.86x 0.77x
EV / EBITDA 11.3x 8.64x 8.89x 11.3x -15.5x 7.8x 6.35x 5.81x
EV / EBIT 17x 14.2x 19.4x 43.7x -196x 34.9x 17.6x 12.1x
EV / FCF 110x -232x 50.6x -16.2x 37.2x -16.8x -68.1x -117x
FCF Yield 0.91% -0.43% 1.97% -6.15% 2.69% -5.95% -1.47% -0.86%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.7935 -0.9385 -2.32 -2.841 -0.303 -0.168 -0.049
Distribution rate - - - - - - - -
Net sales 1 1,020 1,461 1,256 1,115 1,046 1,152 1,208 1,248
EBITDA 1 162.8 196 160.7 113.7 92.3 134.2 163.8 165
EBIT 1 107.9 118.8 73.6 29.5 7.3 30 59 79
Net income 1 - -91.8 -108 -264.4 -326.3 -45.2 -30.7 -9
Net Debt 1 757.4 1,132 1,127 1,184 -1,457 981.8 974 893
Reference price 2 9.2600 4.8800 2.6450 0.9320 0.2360 0.5700 0.5700 0.5700
Nbr of stocks (in thousands) 116,872 115,010 114,048 114,294 115,354 115,354 - -
Announcement Date 7/19/22 9/14/23 6/19/24 7/24/25 7/24/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.88x0.91x7.8x-.--% 89.15M
6.81x0.61x3.45x7.5% 1.53B
15.77x1.77x10.77x5.43% 1.43B
9.96x - - - 671M
27.68x - - - 565M
8.27x - - 3.65% 529M
38.08x3.08x21.66x - 502M
Average 14.96x 1.59x 10.92x 4.14% 759.15M
Weighted average by Cap. 14.79x 1.43x 9.08x 5.92%

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

  1. Stock Market
  2. Stocks
  3. VCP Stock
  4. Valuation Victoria PLC