Valuation Beacon Energy plc

Equities

Market Closed - London S.E. Other stock markets 07:30:00 27/06/2025 BST			5-day change	1st Jan Change
0.003900 ^GBX	-99.90%		-.--%	-99.87%

02-05	Beacon Energy Plans Share Placing to Fund LNEnergy Takeover	MT
10/10/25	Reabold Resources ups stake in LNEnergy via subscription	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	2.565	6.076	58.09	2.905	16.52	0.927
Change	-	136.85%	856.07%	-95%	468.89%	-94.39%
Enterprise Value (EV) ¹	2.307	5.514	49.99	2.599	17.49	0.061
Change	-	138.98%	806.57%	-94.8%	573.2%	-99.65%
P/E ratio	-0.19x	-3.18x	-3.74x	-1.74x	-3.17x	-0.05x
PBR	-5.06x	21.7x	2.12x	6.74x	1.13x	-3.09x
PEG	-	0x	-0.1x	0x	0x	-0x
Capitalization / Revenue	88.5x	-	-	-	17x	-
EV / Revenue	79.6x	-	-	-	18x	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-2.2x	-9.85x	-19.7x	-1.73x	-2.94x	-0.02x
EV / FCF	615x	-9.5x	-618x	-1.27x	-1.8x	-0.05x
FCF Yield	0.16%	-10.5%	-0.16%	-79%	-55.6%	-2,117%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-109.8	-11.11	-15.12	-1.168	-0.3899	-1.05
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.029	-	-	-	0.972	-
EBITDA	-	-0.293	-2.272	-	-5.517	-2.119
EBIT ¹	-1.05	-0.56	-2.539	-1.506	-5.943	-2.545
Net income ¹	-3.93	-1.231	-2.854	-1.576	-3.456	-18.58
Net Debt ¹	-0.258	-0.562	-8.103	-0.306	0.97	-0.866
Reference price ²	21.1906	35.3597	56.5320	2.0264	1.2355	0.0501
Nbr of stocks (in thousands)	121	172	1,028	1,433	13,375	18,512
Announcement Date	30/10/19	30/10/20	21/09/21	29/06/23	13/10/24	27/06/25

¹USD in Million²USD

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.($)
BEACON ENERGY PLC	-	-	-	-	759K
BLACKROCK, INC.	27.34x	7.09x	17.6x	1.91%	169B
UBS GROUP AG	18.32x	-	-	2.35%	135B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.3x	7.08x	-	1.58%	87.03B
BROOKFIELD ASSET MANAGEMENT LTD.	32.12x	15.67x	28.48x	3.32%	85.43B
AMERIPRISE FINANCIAL, INC.	14.26x	1.99x	6.21x	1.22%	46.16B
3I GROUP PLC	5.2x	5.08x	5.16x	2.57%	45.79B
STATE STREET CORPORATION	14.02x	5.44x	-	2.41%	36.9B
NORTHERN TRUST CORPORATION	17.22x	5.33x	18.29x	2.08%	27.75B
Average	18.22x	6.81x	15.15x	2.18%	70.34B
Weighted average by Cap.	20.90x	7.68x	17.21x	2.18%