Company Valuation: Feedback plc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 11.47 16.67 15.33 9.468 6.353 2.717 -
Change - 45.33% -8% -38.26% -32.9% -57.24% -
Enterprise Value (EV) 1 9.249 6.363 8.017 5.59 0.4034 0.735 3.631
Change - -31.2% 26% -30.27% -92.78% 82.21% 393.97%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 39.9x 28.3x 15x 8.01x 7.17x 3.35x 3.35x
EV / Revenue 32.2x 10.8x 7.82x 4.73x 0.46x 0.91x 4.48x
EV / EBITDA -5x -3.36x -3.07x -2.05x -0.13x -0.23x -1.41x
EV / EBIT -4.49x -2.53x -2.34x -1.51x -0.1x -0.21x -1.23x
EV / FCF - - - -1.58x -0.11x -0.18x -1.25x
FCF Yield - - - -63.2% -906% -545% -80%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 0.2874 0.5886 1.025 1.182 0.8856 0.81 0.81
EBITDA 1 -1.849 -1.892 -2.61 -2.73 -3.06 -3.249 -2.568
EBIT 1 -2.06 -2.513 -3.422 -3.69 -4.211 -3.549 -2.95
Net income - - - - - - -
Net Debt 1 -2.221 -10.31 -7.318 -3.878 -5.95 -1.982 0.9141
Reference price 2 2.1500 1.2500 1.1500 0.7100 0.1450 0.0620 0.0620
Nbr of stocks (in thousands) 5,335 13,335 13,335 13,335 43,815 43,815 -
Announcement Date 02/11/21 20/09/22 12/09/23 04/11/24 17/09/25 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.91x-0.23x-.--% 3.65M
30.55x6.73x14.9x-.--% 31.74B
86.17x73.83x91.96x0.43% 13.65B
80.86x11.92x51.75x0.72% 5.5B
-31.23x8.76x-47.4x - 2.15B
58.81x - - -.--% 2.09B
-5.93x58.59x-5.93x - 1.74B
6.2x - - - 901M
110.67x - - 1.2% 759M
-70.19x910.47x-84.99x-.--% 692M
Average 29.55x 153.03x 2.86x 0.34% 5.92B
Weighted average by Cap. 45.21x 36.74x 33.21x 0.2%

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. FDBK Stock
  4. Valuation Feedback plc