Company Valuation: PCI-PAL PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 60.74 37.96 35.02 45.07 37.68 49.63 -
Change - -37.5% -7.76% 28.72% -16.41% 31.73% -
Enterprise Value (EV) 1 53.22 33.07 35.02 40.74 33.75 45.7 44.56
Change - -37.86% 5.87% 16.35% -17.15% 35.39% -2.48%
P/E - -12.9x -7.16x -35.9x 1,040x -49.3x -161x
PBR - 20.5x - -21.5x -32.2x -22.8x -23.6x
PEG - - -0.1x 0.5x -10x 0x 2.3x
Capitalization / Revenue 8.25x 3.18x - 2.51x 1.68x 2.02x 1.83x
EV / Revenue 7.23x 2.77x - 2.27x 1.5x 1.86x 1.64x
EV / EBITDA -20.8x -17.6x - 46.9x 14.5x 41.5x 20.6x
EV / EBIT -16.1x -11.6x - -79.3x 43.8x -57.1x 334x
EV / FCF -75x -11.9x - -173x -51x -457x 52.4x
FCF Yield -1.33% -8.43% - -0.58% -1.96% -0.22% 1.91%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.045 -0.0747 -0.0174 0.0005 -0.0139 -0.00425
Distribution rate - - - - - - -
Net sales 1 7.362 11.94 - 17.96 22.48 24.6 27.1
EBITDA 1 -2.556 -1.88 - 0.868 2.32 1.1 2.167
EBIT 1 -3.296 -2.853 - -0.514 0.77 -0.8 0.1333
Net income 1 - -2.943 -4.892 -1.179 0.041 -1.133 -0.2333
Net Debt 1 -7.518 -4.888 - -4.332 -3.923 -3.933 -5.067
Reference price 2 0.9300 0.5800 0.5350 0.6250 0.5200 0.6850 0.6850
Nbr of stocks (in thousands) 65,313 65,453 65,453 72,118 72,453 72,453 -
Announcement Date 06/09/21 06/09/22 09/11/23 22/10/24 09/09/25 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.32x3.79x13.25x2.85% 224B
14.09x1.55x8.16x3.41% 116B
-129.79x18.1x100.35x-.--% 117B
14.17x2.58x9.74x5.8% 82.55B
19.85x5.25x12.89x2.86% 59.74B
13.9x2.01x8.53x5.61% 44.75B
22.11x1.81x11.28x1.37% 44B
21.19x1.61x10.23x0.89% 41.4B
17.27x2.18x10.33x5.06% 35.34B
Average 1.79x 4.32x 20.53x 3.09% 84.92B
Weighted average by Cap. -3.73x 5.21x 24.68x 2.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!