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 36.23 -
Change - -37.5% -7.76% 28.72% -16.41% -3.85% -
Enterprise Value (EV) 1 53.22 33.07 35.02 40.74 33.75 32.29 31.16
Change - -37.86% 5.87% 16.35% -17.15% -4.32% -3.51%
P/E - -12.9x -7.16x -35.9x 1,040x -36x -118x
PBR - 20.5x - -21.5x -32.2x -16.7x -17.2x
PEG - - -0.1x 0.5x -10x 0x 1.7x
Capitalization / Revenue 8.25x 3.18x - 2.51x 1.68x 1.49x 1.34x
EV / Revenue 7.23x 2.77x - 2.27x 1.5x 1.33x 1.15x
EV / EBITDA -20.8x -17.6x - 46.9x 14.5x 32.3x 14.4x
EV / EBIT -16.1x -11.6x - -79.3x 43.8x -40.4x 234x
EV / FCF -75x -11.9x - -173x -51x -323x 36.7x
FCF Yield -1.33% -8.43% - -0.58% -1.96% -0.31% 2.73%
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 24.37 27.1
EBITDA 1 -2.556 -1.88 - 0.868 2.32 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 0.5000 0.5000
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-23.16x1.18x32.86x - 42.42M
21.46x3.51x12.22x3.13% 204B
-95.59x15.12x87.54x-.--% 94.59B
11.4x1.26x6.6x4.21% 94.28B
14.89x2.72x10.26x5.52% 86.61B
21.07x5.47x13.45x2.72% 62.34B
14.12x2.05x8.7x5.53% 45.57B
19.89x1.61x10.1x1.49% 36.91B
17.65x2.24x10.73x4.92% 36.56B
20.49x1.52x9.63x0.96% 36.02B
Average 2.22x 3.67x 20.21x 3.17% 69.67B
Weighted average by Cap. 2.54x 4.49x 21.00x 3.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. IPP Stock
  4. Valuation PCI-PAL PLC