|
Market Closed -
London S.E.
19:35:20 03/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.0700 GBX | +16.67% |
|
+22.81% | -36.36% |
| 09-01 | WINNERS & LOSERS: East Star deal; Headlam appoints administrators | AN |
| 08-18 | Distil Plc Announces Termination of Donald Colin Goulding as Director, Effective August 14, 2026 | CI |
Company Valuation: Distil Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4.016 | 12.55 | 8.555 | 3.251 | 5.431 | 0.9445 |
| Change | - | 212.5% | -31.83% | -62% | 67.05% | -82.61% |
| Enterprise Value (EV) 1 | 3.158 | 11.49 | 6.993 | 2.534 | 4.905 | 0.9185 |
| Change | - | 263.78% | -39.13% | -63.77% | 93.56% | -81.27% |
| P/E | 15.6x | 36.6x | 62.8x | -4.32x | -3.86x | -0.64x |
| PBR | 1.17x | 3.3x | 1.13x | 0.48x | 0.85x | 0.17x |
| PEG | - | 1.1x | -0.9x | 0x | -0.1x | 0x |
| Capitalization / Revenue | 1.65x | 3.47x | 2.91x | 2.46x | 3.57x | 0.91x |
| EV / Revenue | 1.29x | 3.18x | 2.38x | 1.92x | 3.22x | 0.88x |
| EV / EBITDA | 16x | 42.7x | -140x | -3.22x | -5.62x | -0.77x |
| EV / EBIT | 17.2x | 45.2x | -106x | -3.15x | -5.51x | -0.76x |
| EV / FCF | -13.9x | 102x | 150x | -3.67x | -6.79x | -2.19x |
| FCF Yield | -7.2% | 0.98% | 0.67% | -27.3% | -14.7% | -45.6% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.000513 | 0.000683 | 0.000199 | -0.0011 | -0.001555 | -0.00101 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2.441 | 3.616 | 2.942 | 1.32 | 1.523 | 1.043 |
| EBITDA 1 | 0.197 | 0.269 | -0.05 | -0.788 | -0.872 | -1.195 |
| EBIT 1 | 0.184 | 0.254 | -0.066 | -0.804 | -0.89 | -1.208 |
| Net income 1 | 0.258 | 0.343 | 0.174 | -0.748 | -1.167 | -1.264 |
| Net Debt 1 | -0.858 | -1.062 | -1.562 | -0.717 | -0.526 | -0.026 |
| Reference price 2 | 0.008000 | 0.025000 | 0.012500 | 0.004750 | 0.006000 | 0.000650 |
| Nbr of stocks (in thousands) | 501,983 | 501,983 | 684,400 | 684,400 | 905,114 | 1,453,031 |
| Announcement Date | 23/07/20 | 18/06/21 | 13/06/22 | 03/07/23 | 12/06/24 | 30/09/25 |
1GBP in Million2GBP
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.65M | |
| 19.24x | 8.19x | 12.36x | 4.01% | 241B | |
| 18.64x | 3.3x | 8.66x | 7.05% | 40.9B | |
| 14.95x | 3.97x | 9.87x | 4.69% | 21.47B | |
| 15.01x | 4.8x | 8.69x | 6.16% | 17.04B | |
| 54.99x | 6.2x | 33.44x | 0.97% | 11.05B | |
| 29.58x | 3x | 13.58x | 2.72% | 8.71B | |
| 20.97x | 2.85x | 11.3x | 1.8% | 8.06B | |
| 16.95x | 1.98x | 6.85x | 3.82% | 6.81B | |
| 14.31x | 3.43x | 9.55x | 3.71% | 5.5B | |
| Average | 22.74x | 4.19x | 12.70x | 3.88% | 36.09B | |
| Weighted average by Cap. | 19.98x | 6.73x | 12.12x | 4.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DIS Stock
- Valuation Distil Plc
Select your edition
All financial news and data tailored to specific country editions
