Valuation XP Factory Plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:24 12/06/2026 +03			5-day change	1st Jan Change
18.25 ^GBX	+0.83%		-1.35%	+40.38%

05-12	Fuels' drives NWF profit ahead of market consensus	AN
05-12	XP Factory initiates annualised cost reductions of about £1 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	29.24	44.36	29	19.27	31.79	-	-
Change	-	51.7%	-34.64%	-	65.02%	-	-
Enterprise Value (EV) ¹	21.02	44.36	58.33	24.16	57.78	56.48	54.68
Change	-	111.06%	31.49%	-	139.14%	-2.25%	-3.18%
P/E Ratio	-	-44.7x	-	-15.5x	-18.9x	-18.3x	-21.8x
PBR	-	-	1.32x	-	1.43x	1.44x	1.32x
PEG	-	-	-	-	-0.5x	-5.86x	1.3x
Capitalization / Revenue	4.19x	-	0.65x	0.34x	0.54x	0.55x	0.53x
EV / Revenue	3.01x	-	1.3x	0.42x	0.97x	0.98x	0.91x
EV / EBITDA	7.92x	-	7.26x	2.3x	6.32x	6.21x	5.5x
EV / EBIT	-	-	13.6x	6.21x	26.6x	26.1x	20.5x
EV / FCF	-	-	21.1x	125x	-30.3x	159x	96.1x
FCF Yield	-	-	4.73%	0.8%	-3.3%	0.63%	1.04%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-0.0066	-	-0.0071	-0.0096	-0.0099	-0.0083
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	6.984	-	44.75	57.34	59.39	57.34	59.85
EBITDA ¹	2.653	-	8.037	10.5	9.147	9.097	9.948
EBIT ¹	-	-	4.281	3.893	2.174	2.162	2.663
Net income ¹	-	-0.994	-	-1.251	-1.7	-1.7	-1.5
Net Debt ¹	-8.225	-	29.34	4.892	25.98	24.68	22.89
Reference price ²	0.3300	0.2950	0.1925	0.1100	0.1810	0.1810	0.1810
Nbr of stocks (in thousands)	88,620	150,383	150,633	175,158	175,658	-	-
Announcement Date	5/31/22 A	5/23/23 A	3/19/24 A	9/1/25 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP FACTORY PLC	-18.85x	0.97x	6.32x	-	42.42M
VAIL RESORTS, INC.	30.93x	2.7x	10.27x	6.51%	4.86B
SKISTAR AB	19.4x	2.68x	9.12x	2.3%	1.21B
Average	10.49x	2.12x	8.57x	4.41%	2.04B
Weighted average by Cap.	28.30x	2.69x	10.01x	5.67%