Company Valuation: Mirriad Advertising plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 41.08 125.3 86.01 15.77 15.12 1.985
Change - 205.05% -31.36% -81.67% -4.13% -86.87%
Enterprise Value (EV) 1 22.78 90.48 62.14 5.008 9.217 -2.798
Change - 297.14% -31.32% -91.94% 84.06% -130.36%
P/E -2.39x -10.7x -7.84x -1.04x -1.13x -0.19x
PBR 2.14x 3.55x 3.45x 1.42x 2.3x 0.42x
PEG - 0.2x 1.23x -0x 0x 0x
Capitalization / Revenue 36x 57.5x 42.8x 10.5x 8.38x 1.98x
EV / Revenue 20x 41.5x 30.9x 3.32x 5.11x -2.79x
EV / EBITDA -1.96x -10.1x -5.34x -0.32x -0.83x 0.32x
EV / EBIT -1.9x -9.92x -5.28x -0.32x -0.82x 0.32x
EV / FCF -3.39x -19x -9.16x -0.65x -1.37x 0.61x
FCF Yield -29.5% -5.27% -10.9% -153% -73.2% 164%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0805 -0.042 -0.0393 -0.0541 -0.0273 -0.0103
Distribution rate - - - - - -
Net sales 1 1.14 2.18 2.01 1.507 1.803 1.003
EBITDA 1 -11.65 -8.97 -11.63 -15.51 -11.12 -8.775
EBIT 1 -11.99 -9.12 -11.77 -15.65 -11.18 -8.845
Net income 1 -12.09 -9.056 -10.97 -15.1 -10.94 -8.408
Net Debt 1 -18.3 -34.83 -23.87 -10.76 -5.899 -4.783
Reference price 2 0.192754 0.449136 0.308073 0.056478 0.030893 0.001922
Nbr of stocks (in thousands) 213,108 278,992 279,181 279,181 489,309 1,032,601
Announcement Date 20/05/20 21/05/21 20/05/22 07/06/23 05/06/24 27/06/25
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.71M
14.6x1.59x7.27x3.88% 28.27B
10x1.06x6.14x3.96% 22.69B
14.09x6.23x10.96x6.01% 12.01B
147.73x0.55x139.75x - 6.5B
11.87x0.82x5.13x-.--% 6.25B
17.88x0.76x4.65x3.54% 5.98B
-62.21x1.95x8.19x0% 5.9B
16.42x1.36x4.23x2.86% 5.91B
Average 21.30x 1.79x 23.29x 2.89% 10.39B
Weighted average by Cap. 17.97x 1.89x 16.24x 3.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mirriad Advertising plc

Historical PBR trend

Valuation ratios - PBR - Mirriad Advertising plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mirriad Advertising plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mirriad Advertising plc

  1. Stock Market
  2. Stocks
  3. MMDDF Stock
  4. Valuation Mirriad Advertising plc