|
Market Closed -
London S.E.
16:35:21 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 139.00 GBX | +6.11% |
|
+5.70% | +14.88% |
| 10-19 | Intercede shares up as receives GBP1 million purchase order | AN |
| 10-19 | Intercede Group Wins GBP1 Million Professional Services Order in US | MT |
Company Valuation: Intercede Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35.14 | 36.39 | 64.05 | 83.89 | 45.72 | 84.81 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 85.48% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 61.61 | 57.61 | 51.71 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 139.49% | -6.49% | -10.24% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 26.2x | 20.1x | 15.4x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 3.72x | 3.1x | 2.55x |
| PEG | - | - | 0x | - | - | -7.2x | 0.7x | 0.5x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 4.04x | 3.53x | 3.14x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 2.93x | 2.4x | 1.92x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 12.3x | 9.14x | 6.46x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 13.4x | 9.76x | 6.8x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 19.3x | 14.4x | 8.62x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 5.19% | 6.94% | 11.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.022 | 0.096 | - | 0.055 | 0.053 | 0.069 | 0.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9.925 | 12.11 | 19.96 | 17.71 | 17.16 | 21 | 24 | 27 |
| EBITDA 1 | 0.562 | 1.3 | 6.2 | 4.5 | 4 | 5 | 6.3 | 8 |
| EBIT 1 | 0.492 | 0.6 | 5.665 | 4.042 | 3.6 | 4.6 | 5.9 | 7.6 |
| Net income 1 | - | - | 6.023 | - | 3.376 | 3.2 | 4.2 | 5.4 |
| Net Debt 1 | - | -8.334 | -17.23 | -18.67 | -20 | -23.2 | -27.2 | -33.1 |
| Reference price 2 | 0.610 | 0.625 | 1.100 | 1.435 | 0.760 | 1.390 | 1.390 | 1.390 |
| Nbr of stocks (in thousands) | 57,612 | 58,232 | 58,232 | 58,457 | 60,163 | 61,013 | - | - |
| Announcement Date | 08/06/22 | 20/06/23 | 18/06/24 | 24/06/25 | 23/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.72x | 2.7x | 11.35x | - | 107M | |
| 26.83x | 9.91x | 16.18x | 0.73% | 3,928B | |
| 119.93x | 52.98x | 86.28x | -.--% | 447B | |
| 19.3x | 5.59x | 9.74x | 1.56% | 389B | |
| 216.99x | 19.31x | 56.52x | -.--% | 280B | |
| 28.38x | 5.66x | 17.83x | 1.34% | 259B | |
| 2273.9x | 37.98x | 124.23x | -.--% | 233B | |
| 90.05x | 8.93x | 23.9x | -.--% | 147B | |
| 54.82x | 14.71x | 38.75x | -.--% | 124B | |
| 13.44x | 3.57x | 7.47x | -.--% | 95.43B | |
| Average | 286.84x | 16.13x | 39.22x | 0.4% | 590.24B | |
| Weighted average by Cap. | 133.24x | 14.23x | 27.85x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IGP Stock
- Valuation Intercede Group plc
Select your edition
All financial news and data tailored to specific country editions
