Company Valuation: Volvere plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.54 32.11 27.19 27.82 35.34 54.75
Change - 25.68% -15.31% 2.31% 27.05% 54.91%
Enterprise Value (EV) 1 5.805 13.7 9.306 5.783 8.648 22.81
Change - 136.04% -32.09% -37.86% 49.55% 163.71%
P/E -34.5x -107x -53.4x 13.2x 9.06x 13.2x
PBR 1.02x 0.93x 0.83x 0.81x 0.93x 1.26x
PEG - 1.5x -0.6x -0x 0.1x 1.91x
Capitalization / Revenue 0.83x 0.9x 0.72x 0.65x 0.72x 1.04x
EV / Revenue 0.19x 0.39x 0.24x 0.13x 0.18x 0.43x
EV / EBITDA 16.3x 14.1x 3.95x 1.6x 1.41x 3.51x
EV / EBIT -12.2x 67.5x 5.31x 1.95x 1.61x 4x
EV / FCF -1.6x -10.5x 17.1x 1.5x 2.45x 6.83x
FCF Yield -62.5% -9.5% 5.84% 66.8% 40.8% 14.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4042 -0.1163 -0.2154 0.9029 1.767 1.889
Distribution rate - - - - - -
Net sales 1 30.81 35.58 38.03 42.95 49.04 52.7
EBITDA 1 0.357 0.969 2.355 3.614 6.114 6.499
EBIT 1 -0.475 0.203 1.751 2.967 5.379 5.701
Net income 1 -0.792 -0.299 -0.537 2.118 3.967 4.162
Net Debt 1 -19.74 -18.4 -17.88 -22.04 -26.7 -31.94
Reference price 2 13.95 12.50 11.50 11.95 16.00 25.00
Nbr of stocks (in thousands) 1,831 2,568 2,364 2,328 2,209 2,190
Announcement Date 6/3/21 6/1/22 6/1/23 5/24/24 5/23/25 5/20/26
1GBP in Million2GBP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 61.78M
18.6x0.97x6.67x1.61% 14.55B
44.98x5.85x28.61x0.93% 9.88B
15.49x0.43x5.26x1.82% 4.08B
11.59x0.98x7.33x3.07% 2.14B
13.28x0.99x6.93x2.46% 1.78B
11.32x0.63x6.89x8.13% 1.62B
12.78x0.91x6.51x-.--% 1.6B
20.05x - - - 947M
13.38x1.58x8.53x3.66% 748M
Average 17.94x 1.54x 9.59x 2.71% 3.74B
Weighted average by Cap. 23.95x 2.23x 12.56x 1.84%

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. VLE Stock
  4. Valuation Volvere plc