Company Valuation: IP Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,288 577 602.3 525.7 517.7 643.1 - -
Change - -55.22% 4.38% -12.72% -1.52% 24.23% - -
Enterprise Value (EV) 1 1,037 432.8 510.6 389.1 620.9 567.6 564.9 601.7
Change - -58.26% 17.98% -23.8% 59.58% -8.58% -0.48% 6.51%
P/E 2.97x - -3.51x -2.7x 8.25x 16x 7.05x 7.03x
PBR 0.74x 0.42x 0.51x 0.54x 0.57x 0.61x 0.56x 0.52x
PEG - - - -0.1x -0x -0.4x 0x 38.22x
Capitalization / Revenue 2.53x -1.91x -3.9x -2.77x 6.49x 9.33x 5.51x 5.36x
EV / Revenue 2.04x -1.43x -3.3x -2.05x 7.78x 8.23x 4.84x 5.01x
EV / EBITDA 2.27x -1.26x -2.84x -1.87x 10.1x 8.48x 6.72x 7.08x
EV / EBIT 2.27x -1.26x -2.83x -1.86x 10.2x 13.5x 6.32x 6.55x
EV / FCF 106x -18.2x -28.5x -15.5x -31.7x -33.4x -19.5x -18.2x
FCF Yield 0.94% -5.5% -3.51% -6.45% -3.16% -3% -5.13% -5.48%
Dividend per Share 2 0.012 0.0126 0.0127 - - - - -
Rate of return 0.97% 2.26% 2.19% - - - - -
EPS 2 0.4168 - -0.1653 -0.1997 0.071 0.0454 0.1033 0.1035
Distribution rate 2.88% - -7.68% - - - - -
Net sales 1 508.9 -302 -154.6 -189.5 79.8 68.95 116.7 120
EBITDA 1 457.6 -343.7 -180 -208.2 61.5 66.89 84 85
EBIT 1 456 -344.3 -180.5 -208.8 61 41.9 89.39 91.9
Net income 1 - - -171.3 -205.6 67.1 40.2 90.49 92.1
Net Debt 1 -251.4 -144.2 -91.7 -136.6 103.2 -75.55 -78.25 -41.45
Reference price 2 1.2380 0.5575 0.5810 0.5390 0.5860 0.7280 0.7280 0.7280
Nbr of stocks (in thousands) 1,040,754 1,035,013 1,036,694 975,286 883,428 883,428 - -
Announcement Date 16/03/22 08/03/23 13/03/24 25/03/25 17/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.64x8x8.25x-.--% 850M
19.85x5.65x12.11x2.12% 168B
13.75x3.38x - 2.58% 147B
15.45x7.09x - 1.62% 96.92B
19.13x6.73x12.18x4.49% 91.82B
24.39x - - 0.86% 82.14B
21.58x11.53x18.54x4.38% 73.3B
19.16x11.08x8.41x1.89% 70.4B
13.01x5.11x - 2% 48.05B
Average 17.99x 7.32x 11.90x 2.21% 86.46B
Weighted average by Cap. 18.22x 6.65x 12.64x 2.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - IP Group Plc

Historical PBR trend

Valuation ratios - PBR - IP Group Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - IP Group Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - IP Group Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - IP Group Plc
  1. Stock Market
  2. Stocks
  3. IPO Stock
  4. Valuation IP Group Plc