Company Valuation: Volvere plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.54 32.11 27.19 27.82 35.34 54.75
Change - 25.68% -15.31% 2.31% 27.05% 54.91%
Enterprise Value (EV) 1 5.805 13.7 9.306 5.783 8.648 22.81
Change - 136.04% -32.09% -37.86% 49.55% 163.71%
P/E -34.5x -107x -53.4x 13.2x 9.06x 13.2x
PBR 1.02x 0.93x 0.83x 0.81x 0.93x 1.26x
PEG - 1.5x -0.6x -0x 0.1x 1.91x
Capitalization / Revenue 0.83x 0.9x 0.72x 0.65x 0.72x 1.04x
EV / Revenue 0.19x 0.39x 0.24x 0.13x 0.18x 0.43x
EV / EBITDA 16.3x 14.1x 3.95x 1.6x 1.41x 3.51x
EV / EBIT -12.2x 67.5x 5.31x 1.95x 1.61x 4x
EV / FCF -1.6x -10.5x 17.1x 1.5x 2.45x 6.83x
FCF Yield -62.5% -9.5% 5.84% 66.8% 40.8% 14.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4042 -0.1163 -0.2154 0.9029 1.767 1.889
Distribution rate - - - - - -
Net sales 1 30.81 35.58 38.03 42.95 49.04 52.7
EBITDA 1 0.357 0.969 2.355 3.614 6.114 6.499
EBIT 1 -0.475 0.203 1.751 2.967 5.379 5.701
Net income 1 -0.792 -0.299 -0.537 2.118 3.967 4.162
Net Debt 1 -19.74 -18.4 -17.88 -22.04 -26.7 -31.94
Reference price 2 13.95 12.50 11.50 11.95 16.00 25.00
Nbr of stocks (in thousands) 1,831 2,568 2,364 2,328 2,209 2,190
Announcement Date 03/06/21 01/06/22 01/06/23 24/05/24 23/05/25 20/05/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.66M
18.19x0.91x6.26x1.8% 14.36B
48.74x6.58x31.38x0.84% 11.54B
17.44x0.48x5.93x1.61% 4.78B
10.36x0.87x6.44x3.59% 1.95B
12.87x0.96x6.73x2.54% 1.81B
9.91x0.58x6.4x9.9% 1.33B
10.76x0.75x5.47x-.--% 1.26B
21.7x - - - 1.03B
12.92x1.68x8.06x4.28% 828M
Average 18.10x 1.60x 9.58x 3.07% 3.9B
Weighted average by Cap. 25.98x 2.58x 13.92x 1.89%

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. VLE Stock
  4. Valuation Volvere plc