Company Valuation: Sure Ventures Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5.886 6.314 6.48 5.183 6.796 2.981
Change - 7.27% 2.64% -20.02% 31.12% -56.14%
Enterprise Value (EV) 1 4.631 6.032 6.644 5.518 7.23 2.97
Change - 30.26% 10.14% -16.95% 31.03% -58.92%
P/E -166x 2.81x -14.6x -2.02x 0.87x -0.65x
PBR 1.19x 0.81x 0.81x 0.89x 0.49x 0.32x
PEG - -0x 0x -0x -0x 0x
Capitalization / Revenue 18.3x 2.45x -19,004x -2.5x 0.85x -0.75x
EV / Revenue 14.4x 2.34x -19,483x -2.67x 0.91x -0.75x
EV / EBITDA - - - - - -
EV / EBIT 73.2x 2.62x -21.3x -2.31x 0.95x -0.67x
EV / FCF -26.4x 4.21x -36x -3.64x 1.46x -1.01x
FCF Yield -3.79% 23.7% -2.77% -27.5% 68.4% -98.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006616 0.3736 -0.067 -0.3641 0.9851 -0.5786
Distribution rate - - - - - -
Net sales 1 0.322 2.575 -0.000341 -2.069 7.987 -3.984
EBITDA - - - - - -
EBIT 1 0.0632 2.303 -0.3122 -2.388 7.592 -4.463
Net income 1 -0.0354 2.196 -0.4296 -2.526 7.428 -4.598
Net Debt 1 -1.255 -0.2822 0.1633 0.3348 0.4342 -0.0108
Reference price 2 1.1000 1.0500 0.9750 0.7350 0.8550 0.3750
Nbr of stocks (in thousands) 5,351 6,013 6,646 7,052 7,948 7,948
Announcement Date 13/10/21 22/07/22 17/08/23 27/08/24 18/07/25 29/07/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.23M
21.38x5.99x12.85x1.99% 179B
15.05x3.63x - 2.35% 162B
17.79x7.74x - 1.41% 111B
25.04x13.11x22.49x3.9% 82.4B
14.34x5.42x - 1.83% 52.71B
12.47x1.9x5.84x1.19% 49.65B
5.55x5.48x4.01x3.37% 38.01B
14.96x5.4x16.82x1.76% 34.87B
Average 15.82x 6.08x 12.40x 2.22% 78.88B
Weighted average by Cap. 17.49x 6.17x 13.50x 2.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SURE Stock
  4. Valuation Sure Ventures Plc