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 2.454 -
Change - 45.33% -8% -38.26% -32.9% -61.38% -
Enterprise Value (EV) 1 9.249 6.363 8.017 5.59 0.4034 0.4721 3.368
Change - -31.2% 26% -30.27% -92.78% 17.03% 613.35%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 39.9x 28.3x 15x 8.01x 7.17x 3.03x 3.03x
EV / Revenue 32.2x 10.8x 7.82x 4.73x 0.46x 0.58x 4.16x
EV / EBITDA -5x -3.36x -3.07x -2.05x -0.13x -0.15x -1.31x
EV / EBIT -4.49x -2.53x -2.34x -1.51x -0.1x -0.13x -1.14x
EV / FCF - - - -1.58x -0.11x -0.12x -1.16x
FCF Yield - - - -63.2% -906% -849% -86.3%
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 0.0560 0.0560
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.($)
- 0.58x-0.15x-.--% 3.28M
36.31x6.19x23.63x0.26% 262B
37.68x7.13x22.33x0.61% 167B
51.69x12.54x26.9x-.--% 156B
17.32x3.52x11.43x-.--% 61.87B
37.44x7.51x23.77x-.--% 54.44B
21x2.51x12.66x2.4% 53.3B
47.51x11.7x25.8x-.--% 50.25B
35.3x6.99x23.72x0.57% 51.07B
84.04x7.96x24.17x-.--% 47.17B
Average 40.92x 6.66x 19.43x 0.38% 90.26B
Weighted average by Cap. 40.14x 7.58x 22.63x 0.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Feedback plc

Historical PBR trend

Valuation ratios - PBR - Feedback plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Feedback plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Feedback plc


Year-on-year evolution of the Yield

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