Valuation ASCENTIALPAR

Stocks

Market Closed - London S.E. 18:35:28 08/10/2024 +03			5-day change	1st Jan Change
567.00 ^GBX	-.--%		-.--%	-

09/10/24	Ascential plc Announces Board Resignations	CI
09/10/24	Ascential Delists from London Bourse as Takeover by Informa Closes	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2025
Market Cap ¹	1,545	1,767	885.7	1,301	1,189
Change	-	14.33%	-49.86%	46.91%	-
Enterprise Value (EV) ¹	1,797	1,866	1,129	1,677	1,189
Change	-	3.84%	-39.48%	48.53%	-
P/E	-11.3x	7.53x	-9.2x	-6.84x	-
PBR	4.11x	2.27x	1.21x	2.44x	-
PEG	-	-0x	0x	-0.1x	-
Capitalization / Revenue	5.86x	5.06x	1.69x	6.3x	-
EV / Revenue	6.81x	5.34x	2.15x	8.13x	-
EV / EBITDA	230x	40.7x	13.5x	27.9x	-
EV / EBIT	-68.8x	153x	22.2x	48.2x	-3,964x
EV / FCF	65.9x	6,490x	13.6x	-2.38x	-
FCF Yield	1.52%	0.02%	7.33%	-42%	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.3396	0.5346	-0.2191	-0.429	-
Distribution rate	-	-	-	-	-
Net sales ¹	263.7	349.3	524.4	206.4	-
EBITDA ¹	7.8	45.8	83.8	60.1	-
EBIT ¹	-26.1	12.2	50.9	34.8	-0.3
Net income ¹	-136.1	223.1	-96.4	-191.3	-162.7
Net Debt ¹	251.7	99.4	243.5	376.1	-
Reference price ²	3.840	4.024	2.016	2.934	5.670
Nbr of stocks (in thousands)	402,392	439,000	439,357	443,497	209,714
Announcement Date	4/9/21 A	4/5/22 A	4/7/23 A	4/9/24 A	9/24/26 A

¹GBP in Million²GBP

Estimates