Valuation PensionBee Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:25 13/03/2026 GMT			5-day change	1st Jan Change
143.50 ^GBX	-4.33%		-10.31%	-11.42%

03-12	Earnings Flash (PBEE.L) PensionBee Group Reports FY25 Revenue GBP42.6M	MT
03-11	PensionBee Group plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	296.2	120.1	219.5	379	341.5	341.5	-
Change	-	-59.44%	82.72%	72.67%	-9.9%	0%	-
Enterprise Value (EV) ¹	252.7	120.1	207.3	344.3	308.4	305.5	299.6
Change	-	-52.46%	72.55%	66.1%	-10.42%	-0.94%	-1.92%
P/E ratio	-11.3x	-5.41x	-20.7x	-116x	-135x	-161x	72.9x
PBR	6.77x	-	14.5x	11x	9.57x	8.22x	6.48x
PEG	-	0.3x	0.4x	1.6x	10.4x	9.1x	-0x
Capitalization / Revenue	23.2x	6.8x	9.22x	11.4x	9.05x	6.34x	5.23x
EV / Revenue	19.8x	6.8x	8.7x	10.4x	7.29x	5.67x	4.59x
EV / EBITDA	-15.4x	-6.16x	-25.2x	786x	246x	89.6x	28x
EV / EBIT	-9.1x	-5.54x	-19.4x	88.8x	-117x	600x	41.5x
EV / FCF	-12.8x	-	-23.2x	88.3x	-134x	49x	35.4x
FCF Yield	-7.8%	-	-4.3%	1.13%	-0.75%	2.04%	2.83%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.1186	-0.0997	-0.0473	-0.0138	-0.012	-0.00889	0.0197
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	12.75	17.66	23.82	33.2	42.61	53.83	65.33
EBITDA ¹	-16.42	-19.51	-8.219	0.438	0.898	3.41	10.7
EBIT ¹	-27.76	-21.69	-10.69	3.877	-3.79	0.5088	7.226
Net income ¹	-24.63	-22.15	-10.57	-3.136	-2.85	-0.4533	4.508
Net Debt ¹	-43.52	-	-12.21	-34.7	-33.05	-35.96	-41.83
Reference price ²	1.337	0.539	0.980	1.605	1.435	1.435	1.435
Nbr of stocks (in thousands)	221,526	222,862	223,963	236,122	237,952	237,952	-
Announcement Date	17/03/22	16/03/23	13/03/24	12/03/25	11/03/26	-	-

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.($)
PENSIONBEE GROUP PLC	-132.87x	7.29x	245.85x	-.--%	452M
SEI INVESTMENTS COMPANY	14.08x	3.6x	10.75x	1.34%	9.77B
ST. JAMES'S PLACE PLC	16.94x	4.43x	7.96x	1.76%	8.83B
360 ONE WAM LIMITED	33.29x	12.97x	27x	1.32%	4.51B
VAN LANSCHOT KEMPEN N.V	14.51x	-	-	6.38%	2.76B
INSIGNIA FINANCIAL LTD.	22.68x	2.47x	7.9x	-.--%	2.17B
Average	-5.23x	6.15x	59.89x	1.8%	4.75B
Weighted average by Cap.	16.37x	5.50x	16.53x	1.83%