|
Real-time
OTC Markets
14:53:30 04/03/2025 GMT
|
5-day change | 1st Jan Change | ||
| 0.7217 USD | -75.94% |
|
+27.64% | +28.88% |
| 07-24 | EARNINGS AND TRADING: Irish Continental agrees acquisition | AN |
| 07-24 | Team Internet Group plc - Shareholder/Analyst Call |
Company Valuation: Team Internet Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 345.7 | 413.9 | 321.5 | 232 | 118.5 | 106.2 | - | - |
| Change | - | 19.74% | -22.33% | -27.82% | -48.93% | -10.41% | - | - |
| Enterprise Value (EV) 1 | 401.6 | 461 | 379.7 | 306.6 | 183.8 | 175 | 164.9 | 132.5 |
| Change | - | 14.79% | -17.62% | -19.25% | -40.07% | -4.78% | -5.73% | -19.69% |
| P/E | -120x | -240x | 18.4x | -17.4x | -2.57x | -530x | 68.9x | 29.7x |
| PBR | 3.66x | 2.98x | 2.66x | 3.22x | 3.67x | 2.78x | 2.02x | 1.54x |
| PEG | - | 5.4x | -0x | 0x | -0x | 5.3x | -0x | 0x |
| Capitalization / Revenue | 1.13x | 0.68x | 0.49x | 0.37x | 0.33x | 0.34x | 0.32x | 0.27x |
| EV / Revenue | 1.31x | 0.76x | 0.58x | 0.49x | 0.51x | 0.56x | 0.5x | 0.34x |
| EV / EBITDA | 11.6x | 6.44x | 5.02x | 4.31x | 5.78x | 5.06x | 4.48x | 3.53x |
| EV / EBIT | 12.6x | 6.67x | 5.19x | 4.46x | 6.18x | 5.46x | 4.79x | 3.67x |
| EV / FCF | 15.4x | 7.28x | 7.41x | 5.91x | 8.97x | 29.2x | 9.57x | 6.55x |
| FCF Yield | 6.48% | 13.7% | 13.5% | 16.9% | 11.1% | 3.43% | 10.5% | 15.3% |
| Dividend per Share 2 | - | 0.00832 | 0.02 | 0.01 | - | - | - | - |
| Rate of return | - | 0.53% | 1.6% | 1.06% | - | - | - | - |
| EPS 2 | -0.0116 | -0.00649 | 0.0678 | -0.054 | -0.1915 | -0.00083 | 0.00639 | 0.0148 |
| Distribution rate | - | -128% | 29.5% | -18.5% | - | - | - | - |
| Net sales 1 | 306.1 | 605.6 | 657.1 | 621.4 | 359 | 311.5 | 328.4 | 388.5 |
| EBITDA 1 | 34.49 | 71.54 | 75.69 | 71.13 | 31.81 | 34.57 | 36.82 | 37.58 |
| EBIT 1 | 31.87 | 69.06 | 73.1 | 68.81 | 29.73 | 32.04 | 34.46 | 36.07 |
| Net income 1 | -2.641 | -1.728 | 19.08 | -13.7 | -46.56 | 0.974 | 2.475 | 3.758 |
| Net Debt 1 | 55.91 | 47.07 | 58.25 | 74.61 | 65.26 | 68.81 | 58.78 | 26.3 |
| Reference price 2 | 1.4000 | 1.5600 | 1.2500 | 0.9410 | 0.4920 | 0.4400 | 0.4400 | 0.4400 |
| Nbr of stocks (in thousands) | 246,904 | 265,319 | 257,188 | 246,582 | 240,846 | 241,287 | - | - |
| Announcement Date | 28/02/22 | 27/02/23 | 18/03/24 | 31/03/25 | 15/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.34x | 4.08x | 9.36x | 1.36% | 505B | |
| 21.84x | 6.46x | 19.4x | -.--% | 326B | |
| 23.26x | 2.71x | 13.82x | -.--% | 155B | |
| 35x | 6.95x | 19.53x | -.--% | 109B | |
| 3.86x | 80.48x | 2.91x | 0.14% | 104B | |
| 35.38x | 4.1x | 27.13x | -.--% | 102B | |
| 84.29x | 4.98x | 23.74x | -.--% | 93.71B | |
| 10.54x | 7.93x | 92.52x | 0.64% | 92.89B | |
| 8.47x | 2.73x | 59.16x | 0.75% | 36.91B | |
| Average | 26.44x | 13.38x | 29.73x | 0.32% | 169.35B | |
| Weighted average by Cap. | 23.29x | 10.11x | 20.60x | 0.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TIG Stock
- TIGXF Stock
- Valuation Team Internet Group plc
Select your edition
All financial news and data tailored to specific country editions
