Company Valuation: PCI-PAL PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 60.74 37.96 35.02 45.07 37.68 47.46 -
Change - -37.5% -7.76% 28.72% -16.41% 25.96% -
Enterprise Value (EV) 1 53.22 33.07 35.02 40.74 33.75 43.52 42.39
Change - -37.86% 5.87% 16.35% -17.15% 28.95% -2.6%
P/E - -12.9x -7.16x -35.9x 1,040x -47.1x -154x
PBR - 20.5x - -21.5x -32.2x -21.8x -22.6x
PEG - - -0.1x 0.5x -10x 0x 2.2x
Capitalization / Revenue 8.25x 3.18x - 2.51x 1.68x 1.95x 1.75x
EV / Revenue 7.23x 2.77x - 2.27x 1.5x 1.79x 1.56x
EV / EBITDA -20.8x -17.6x - 46.9x 14.5x 43.5x 19.6x
EV / EBIT -16.1x -11.6x - -79.3x 43.8x -54.4x 318x
EV / FCF -75x -11.9x - -173x -51x -435x 49.9x
FCF Yield -1.33% -8.43% - -0.58% -1.96% -0.23% 2.01%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.045 -0.0747 -0.0174 0.0005 -0.0139 -0.00425
Distribution rate - - - - - - -
Net sales 1 7.362 11.94 - 17.96 22.48 24.37 27.1
EBITDA 1 -2.556 -1.88 - 0.868 2.32 1 2.167
EBIT 1 -3.296 -2.853 - -0.514 0.77 -0.8 0.1333
Net income 1 - -2.943 -4.892 -1.179 0.041 -1.133 -0.2333
Net Debt 1 -7.518 -4.888 - -4.332 -3.923 -3.933 -5.067
Reference price 2 0.9300 0.5800 0.5350 0.6250 0.5200 0.6550 0.6550
Nbr of stocks (in thousands) 65,313 65,453 65,453 72,118 72,453 72,453 -
Announcement Date 9/6/21 A 9/6/22 A 11/9/23 A 10/22/24 A 9/9/25 A - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-47.12x1.79x43.52x - 64.18M
23.89x3.87x13.52x2.78% 229B
-129x17.99x99.72x-.--% 116B
13.66x1.51x7.91x3.51% 113B
14.25x2.6x9.8x5.77% 83.35B
19.32x5.13x12.59x2.94% 58.46B
13.6x1.96x8.33x5.73% 43.99B
21.07x1.72x10.72x1.39% 42.35B
19.99x1.5x9.62x0.95% 39.17B
16.65x2.09x9.91x5.25% 34.16B
Average -3.37x 4.01x 22.56x 3.15% 75.92B
Weighted average by Cap. -3.67x 5.20x 24.56x 2.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. IPP Stock
  4. Valuation PCI-PAL PLC
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!