Company Valuation: Afentra plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32.02 58.09 81.42 104.3 93.63 205.1 - -
Change - 81.44% 40.15% 28.05% -10.2% 119.02% - -
Enterprise Value (EV) 1 2.133 41.77 94.76 94.19 109.8 166.9 139.2 107.8
Change - 1,858.22% 126.86% -0.61% 16.53% 52.11% -16.59% -22.55%
P/E - -8.06x -39.2x 2.91x -40x 4.41x 3.23x 3.17x
PBR - - 1.7x 1.41x 1.49x - - -
PEG - - 0.6x -0x 0x -0x 0.1x 1.81x
Capitalization / Revenue - - 3.92x 0.77x 1.11x 1.43x 1.17x 1.11x
EV / Revenue - - 4.57x 0.69x 1.3x 1.17x 0.8x 0.59x
EV / EBITDA -0.57x -5.99x 23x 1.44x 3.39x 1.9x 1.19x 0.94x
EV / EBIT - -5.83x 51x 1.69x 6.91x 2.47x 1.56x 1.27x
EV / FCF -0.58x -7.61x 13.5x 1.93x -7.33x 5.51x 2.71x 3.27x
FCF Yield -172% -13.1% 7.43% 51.9% -13.6% 18.1% 36.9% 30.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.0328 -0.00944 0.1582 -0.0104 0.1726 0.2362 0.2403
Distribution rate - - - - - - - -
Net sales 1 - - 20.76 135.6 84.62 143.2 174.5 184.3
EBITDA 1 -3.73 -6.976 4.114 65.47 32.34 87.9 116.8 114.9
EBIT 1 - -7.171 1.858 55.82 15.89 67.64 89.11 85.06
Net income 1 - -7.259 -2.128 39.24 -2.358 42.08 62.6 62.96
Net Debt 1 -29.88 -16.32 13.34 -10.07 16.13 -38.12 -65.82 -97.22
Reference price 2 0.1455 0.2640 0.3700 0.4610 0.4140 0.7620 0.7620 0.7620
Nbr of stocks (in thousands) 220,054 220,054 220,054 226,156 226,156 269,114 - -
Announcement Date 26/04/22 16/05/23 30/05/24 08/05/25 13/05/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.41x1.17x1.9x - 277M
12.64x2.42x5.51x2.53% 161B
12.5x3.32x6.35x3.57% 104B
8.64x2.63x4.61x2.85% 76.16B
7.69x2.54x4.01x1.7% 60.02B
9.99x1.44x4.74x1.94% 59.76B
12.01x3.62x5.13x2.19% 55.79B
9.47x2.57x4.99x2.31% 55.26B
12.25x3.4x5.11x5.74% 43.62B
5.49x1.62x3.87x4.92% 35.48B
Average 9.51x 2.47x 4.62x 3.08% 65.16B
Weighted average by Cap. 10.71x 2.65x 5.14x 2.9%

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. SEY Stock
  4. Valuation Afentra plc