Company Valuation: SEEEN plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 7.311 7.283 6.023 8.402 9.029 9.029 -
Change - -0.38% -17.29% 39.49% 7.47% 0% -
Enterprise Value (EV) 1 7.311 6.046 4.962 7.399 - 8.829 8.329
Change - -17.3% -17.92% 49.1% - - -5.66%
P/E -1.24x - - - -3.16x 63.3x 63.3x
PBR - - - - - - -
PEG - - - - - -1x -
Capitalization / Revenue 0.86x 2.24x 2.94x 2.76x - 1.29x 1.07x
EV / Revenue 0.86x 1.86x 2.42x 2.43x - 1.26x 0.99x
EV / EBITDA - -7.56x -8.27x -14.8x - 29.4x 11.9x
EV / EBIT - -2x -1.61x - - 29.4x 11.9x
EV / FCF - - - - - -88.3x 16.7x
FCF Yield - - - - - -1.13% 6%
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 -0.0526 - - - -0.015 0.00075 0.00075
Distribution rate - - - - - - -
Net sales 1 8.538 3.253 2.051 3.041 - 7 8.4
EBITDA 1 - -0.8 -0.6 -0.5 - 0.3 0.7
EBIT 1 - -3.023 -3.076 - - 0.3 0.7
Net income 1 - - - - -2.669 0.1 0.2
Net Debt 1 - -1.237 -1.061 -1.003 - -0.2 -0.7
Reference price 3 0.0650 0.0612 0.0400 0.0450 0.0475 0.0475 0.0475
Nbr of stocks (in thousands) 93,346 93,346 120,279 138,725 141,892 141,892 -
Announcement Date 30/06/22 30/06/23 05/07/24 11/09/25 12/08/26 - -
1GBP in Million2USD in Million3GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.03M
14.2x6.63x14.54x0.32% 3,431B
21.12x6.17x11.08x0.34% 1,572B
32.52x15.08x23.88x0.55% 556B
13.19x3.51x8.12x1.54% 440B
17.32x5.12x15.36x-.--% 255B
18.4x1.35x9.08x1.12% 244B
97.31x12.89x69.26x-.--% 203B
20.54x2.34x11.91x-.--% 133B
45.11x5.24x34.59x-.--% 122B
Average 31.08x 6.48x 21.98x 0.43% 695.55B
Weighted average by Cap. 20.51x 6.84x 15.83x 0.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SEEEN plc

Historical PBR trend

Valuation ratios - PBR - SEEEN plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SEEEN plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SEEEN plc