Company Valuation: TPXimpact Holdings plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 185.6 25.5 33.23 19.63 29.92 90.74 -
Change - -86.26% 30.34% -40.94% 52.46% 203.26% -
Enterprise Value (EV) 1 195.7 43.04 40.35 28.12 34.14 86.88 81.64
Change - -78% -6.26% -30.3% 21.38% 154.51% -6.03%
P/E 105x -1.44x -1.62x - -53.3x 22.9x 10.2x
PBR - - - - 0.81x 2.07x 1.73x
PEG - 0x -0.1x - - -0x 0x
Capitalization / Revenue 2.33x 0.3x 0.39x 0.25x 0.38x 0.86x 0.78x
EV / Revenue 2.45x 0.51x 0.48x 0.36x 0.44x 0.82x 0.7x
EV / EBITDA 16x 17.4x 8.72x 5.01x 3.96x 6.19x 5.15x
EV / EBIT 31.2x -9.4x 10.5x 6.07x 4.42x 7.85x 6.07x
EV / FCF 31.9x -18.1x 5.5x 19.6x 5.61x 9.36x 10.8x
FCF Yield 3.14% -5.51% 18.2% 5.09% 17.8% 10.7% 9.25%
Dividend per Share 2 0.009 0.003 - - - - -
Rate of return 0.43% 1.07% - - - - -
EPS 2 0.02 -0.195 -0.225 - -0.006 0.041 0.092
Distribution rate 45% -1.54% - - - - -
Net sales 1 79.71 83.68 84.27 77.34 78.1 105.4 115.9
EBITDA 1 12.2 2.476 4.629 5.614 8.629 14.04 15.87
EBIT 1 6.272 -4.577 3.84 4.635 7.73 11.07 13.45
Net income 1 1.774 -17.56 -20.37 - -0.571 3.8 8.6
Net Debt 1 10.11 17.54 7.116 8.498 4.214 -3.862 -9.099
Reference price 2 2.1000 0.2800 0.3650 0.2150 0.3200 0.9400 0.9400
Nbr of stocks (in thousands) 88,359 91,055 91,045 91,282 93,505 94,521 -
Announcement Date 19/07/22 06/07/23 09/07/24 24/06/25 16/06/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.93x0.81x6.05x-.--% 119M
22.87x3.72x13.04x2.91% 219B
23.04x4.84x11.86x0.72% 198B
15.68x1.78x9.18x3.02% 136B
-120.79x16.73x92.01x-.--% 108B
-511.15x36.29x149.08x-.--% 106B
16.07x2.9x11.18x5.01% 93.97B
22.61x5.86x14.38x2.51% 67.63B
15.19x2.22x9.42x5.13% 49.56B
24.75x2.06x13.03x1.26% 48.6B
Average -46.88x 7.72x 32.92x 2.06% 102.6B
Weighted average by Cap. -49.03x 8.31x 34.36x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TPXimpact Holdings plc

Historical PBR trend

Valuation ratios - PBR - TPXimpact Holdings plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TPXimpact Holdings plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TPXimpact Holdings plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - TPXimpact Holdings plc
  1. Stock Market
  2. Stocks
  3. TPX Stock
  4. Valuation TPXimpact Holdings plc