Company Valuation: VivoPower PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 123.5 25.72 17.08 41.16 77.42 - -
Change - -79.17% -33.6% - 88.12% - -
Enterprise Value (EV) 138 53.02 48.91 41.16 77.42 77.42 77.42
Change - -61.57% -7.75% - 88.12% 0% 0%
P/E -14.9x -1.34x -0.67x -1.88x - - -
PBR - - - - - - -
PEG - -0x 0.14x - - - -
Capitalization / Revenue 3.06x 0.68x 1.13x - 15.9x 2.5x 0.87x
EV / Revenue 0x 0x 0x - 15.9x 2.5x 0.87x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -4.9 -10.4 -9.9 -2.17 - - -
Distribution rate - - - - - - -
Net sales 1 40.4 37.62 15.06 - 4.865 30.95 88.72
EBITDA -1.448 -10.35 -5.735 - - - -
EBIT - -14.69 - - - - -
Net income -7.571 -21.57 -24.36 -12.79 - - -
Net Debt 14.5 27.3 31.84 - - - -
Reference price 2 72.900 13.900 6.658 4.070 2.420 2.420 2.420
Nbr of stocks (in thousands) 1,694 1,851 2,565 10,112 31,994 - -
Announcement Date 8/23/21 A 8/29/22 A 10/2/23 A 10/30/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 77.42M
26.79x4.43x32.35x0.25% 217B
20.11x9.06x15.97x3.02% 172B
20.71x4.33x11.92x3.34% 159B
20.03x11.22x14.69x3.5% 108B
21.12x5.95x13.06x3.27% 107B
12.62x1.86x6.59x5.61% 102B
18.5x5.64x11.35x3.48% 97.45B
20.42x3.07x12.74x0.67% 89.8B
20.15x5.19x12.65x2.95% 70.6B
Average 20.05x 5.64x 14.59x 2.9% 112.36B
Weighted average by Cap. 20.78x 5.73x 16.44x 2.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - VivoPower PLC

Historical PBR trend

Valuation ratios - PBR - VivoPower PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - VivoPower PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - VivoPower PLC

  1. Stock Market
  2. Stocks
  3. VIVO Stock
  4. Valuation VivoPower PLC