|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.70 GBX | +0.78% |
|
-1.23% | +9.39% |
| 06-23 | IP Group Rejects Railpen's Final Takeover Proposal | MT |
| 06-23 | IP Group rejects "final" takeover proposal from Railpen | AN |
Company Valuation: IP Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,288 | 577 | 602.3 | 525.7 | 517.7 | 567.2 | - | - |
| Change | - | -55.22% | 4.38% | -12.72% | -1.52% | 9.56% | - | - |
| Enterprise Value (EV) 1 | 1,037 | 432.8 | 510.6 | 389.1 | 620.9 | 455.6 | 365 | 323.4 |
| Change | - | -58.26% | 17.98% | -23.8% | 59.58% | -26.63% | -19.89% | -11.4% |
| P/E | 2.97x | - | -3.51x | -2.7x | 8.25x | 10.5x | 3.33x | 2.75x |
| PBR | 0.74x | 0.42x | 0.51x | 0.54x | 0.57x | 0.58x | 0.49x | 0.41x |
| PEG | - | - | - | -0.1x | -0x | -0.7x | 0x | 0.1x |
| Capitalization / Revenue | 2.53x | -1.91x | -3.9x | -2.77x | 6.49x | 7.97x | 3.01x | 2.5x |
| EV / Revenue | 2.04x | -1.43x | -3.3x | -2.05x | 7.78x | 6.4x | 1.93x | 1.43x |
| EV / EBITDA | 2.27x | -1.26x | -2.84x | -1.87x | 10.1x | 8.68x | 2.15x | 1.54x |
| EV / EBIT | 2.27x | -1.26x | -2.83x | -1.86x | 10.2x | 8.72x | 2.15x | 1.54x |
| EV / FCF | 106x | -18.2x | -28.5x | -15.5x | -31.7x | -45.6x | -33.2x | - |
| FCF Yield | 0.94% | -5.5% | -3.51% | -6.45% | -3.16% | -2.2% | -3.01% | - |
| Dividend per Share 2 | 0.012 | 0.0126 | 0.0127 | - | - | - | - | - |
| Rate of return | 0.97% | 2.26% | 2.19% | - | - | - | - | - |
| EPS 2 | 0.4168 | - | -0.1653 | -0.1997 | 0.071 | 0.061 | 0.1926 | 0.2332 |
| Distribution rate | 2.88% | - | -7.68% | - | - | - | - | - |
| Net sales 1 | 508.9 | -302 | -154.6 | -189.5 | 79.8 | 71.14 | 188.6 | 226.7 |
| EBITDA 1 | 457.6 | -343.7 | -180 | -208.2 | 61.5 | 52.49 | 169.7 | 209.9 |
| EBIT 1 | 456 | -344.3 | -180.5 | -208.8 | 61 | 52.24 | 169.7 | 209.9 |
| Net income 1 | - | - | -171.3 | -205.6 | 67.1 | 54.39 | 171.5 | 209.4 |
| Net Debt 1 | -251.4 | -144.2 | -91.7 | -136.6 | 103.2 | -111.6 | -202.2 | -243.8 |
| Reference price 2 | 1.2380 | 0.5575 | 0.5810 | 0.5390 | 0.5860 | 0.6420 | 0.6420 | 0.6420 |
| Nbr of stocks (in thousands) | 1,040,754 | 1,035,013 | 1,036,694 | 975,286 | 883,428 | 883,428 | - | - |
| Announcement Date | 3/16/22 A | 3/8/23 A | 3/13/24 A | 3/25/25 A | 3/17/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.53x | 6.4x | 8.68x | -.--% | 765M | |
| 16.01x | 3.75x | - | 2.23% | 170B | |
| 20.46x | 5.82x | 12.27x | 2.1% | 169B | |
| 17.77x | 7.62x | - | 1.41% | 111B | |
| 26.72x | 12.44x | 21.33x | 4.06% | 78.24B | |
| 14.72x | 5.38x | - | 1.88% | 51.64B | |
| 12.07x | 1.83x | 5.72x | 1.27% | 47.4B | |
| 4.98x | 5x | 5.04x | 3.55% | 36.04B | |
| 14.9x | 5.58x | 18.43x | 1.73% | 35.37B | |
| Average | 15.35x | 5.98x | 11.91x | 2.02% | 77.86B | |
| Weighted average by Cap. | 17.57x | 5.99x | 13.23x | 2.22% |
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
- Stock Market
- Stocks
- IPO Stock
- Valuation IP Group Plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
