Company Valuation: Feedback plc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 11.47 16.67 15.33 9.468 6.353 2.651 -
Change - 45.33% -8% -38.26% -32.9% -58.28% -
Enterprise Value (EV) 1 9.249 6.363 8.017 5.59 0.4034 0.6693 3.565
Change - -31.2% 26% -30.27% -92.78% 65.91% 432.66%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 39.9x 28.3x 15x 8.01x 7.17x 3.27x 3.27x
EV / Revenue 32.2x 10.8x 7.82x 4.73x 0.46x 0.83x 4.4x
EV / EBITDA -5x -3.36x -3.07x -2.05x -0.13x -0.21x -1.39x
EV / EBIT -4.49x -2.53x -2.34x -1.51x -0.1x -0.19x -1.21x
EV / FCF - - - -1.58x -0.11x -0.17x -1.23x
FCF Yield - - - -63.2% -906% -599% -81.5%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 0.2874 0.5886 1.025 1.182 0.8856 0.81 0.81
EBITDA 1 -1.849 -1.892 -2.61 -2.73 -3.06 -3.249 -2.568
EBIT 1 -2.06 -2.513 -3.422 -3.69 -4.211 -3.549 -2.95
Net income - - - - - - -
Net Debt 1 -2.221 -10.31 -7.318 -3.878 -5.95 -1.982 0.9141
Reference price 2 2.1500 1.2500 1.1500 0.7100 0.1450 0.0605 0.0605
Nbr of stocks (in thousands) 5,335 13,335 13,335 13,335 43,815 43,815 -
Announcement Date 11/2/21 A 9/20/22 A 9/12/23 A 11/4/24 A 9/17/25 A - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.83x-0.21x-.--% 3.53M
31.45x6.99x15.48x-.--% 32.68B
74.75x64.34x80.15x0.46% 11.89B
81.98x12.09x52.49x0.71% 5.54B
-32.12x9.02x-48.85x - 2.21B
55.19x - - -.--% 1.96B
-5.74x56.51x-5.72x - 1.68B
-107.45x - - - 1.01B
6.03x - - - 871M
112x - - 1.19% 769M
Average 24.01x 24.96x 15.56x 0.39% 5.86B
Weighted average by Cap. 40.64x 21.77x 30.23x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FDBK Stock
  4. Valuation Feedback plc