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 3.001 -
Change - 45.33% -8% -38.26% -32.9% -52.76% -
Enterprise Value (EV) 1 9.249 6.363 8.017 5.59 0.4034 1.02 3.915
Change - -31.2% 26% -30.27% -92.78% 152.81% 283.95%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 39.9x 28.3x 15x 8.01x 7.17x 3.71x 3.71x
EV / Revenue 32.2x 10.8x 7.82x 4.73x 0.46x 1.26x 4.83x
EV / EBITDA -5x -3.36x -3.07x -2.05x -0.13x -0.31x -1.52x
EV / EBIT -4.49x -2.53x -2.34x -1.51x -0.1x -0.29x -1.33x
EV / FCF - - - -1.58x -0.11x -0.25x -1.35x
FCF Yield - - - -63.2% -906% -393% -74.2%
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 0.0685 0.0685
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.26x-0.31x-.--% 4.06M
40.17x9.6x21.16x-.--% 42.48B
91.68x49.83x63.27x0.58% 12.31B
73.81x12.83x50.44x0.7% 5.69B
-66.08x16.79x-109.94x - 4.34B
-6.74x59.99x-6.8x - 2.02B
33.35x - - -.--% 1.5B
-123.12x - - - 1.04B
6.92x - - - 1.01B
Average 6.25x 25.05x 2.97x 0.25% 7.82B
Weighted average by Cap. 40.97x 19.28x 22.06x 0.18%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!