Company Valuation: Upland Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.262 1.889 5.27 48.38 15.07 47.18
Change - -42.11% 179.04% 818.05% -68.86% 213.13%
Enterprise Value (EV) 1 2.439 1.281 5.114 47.73 14.72 45.38
Change - -47.49% 299.37% 833.17% -69.16% 208.32%
P/E -3.96x -2.38x -9.04x -27x -10.1x -25.2x
PBR 5.47x 8.02x -17.3x 73x 4.04x 7.08x
PEG - 0.61x 0.2x -0x 0.4x -4.29x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA 0.91x -2.24x -18.6x -39.6x -12x -26.9x
EV / EBIT -3.39x -1.62x -10.3x -39.6x -12x -26.8x
EV / FCF -9.1x -3.96x -19.1x - -12.4x -43.3x
FCF Yield -11% -25.2% -5.22% - -8.05% -2.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001201 -0.001154 -0.000719 -0.001502 -0.001089 -0.001153
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 2.678 -0.5707 -0.2751 -1.206 -1.23 -1.69
EBIT 1 -0.7194 -0.7899 -0.4943 -1.207 -1.23 -1.691
Net income 1 -0.7194 -0.7899 -0.4943 -1.445 -1.409 -1.703
Net Debt 1 -0.8231 -0.608 -0.1555 -0.6547 -0.3501 -1.803
Reference price 2 0.0048 0.0028 0.0065 0.0405 0.0110 0.0290
Nbr of stocks (in thousands) 686,769 686,769 810,769 1,194,598 1,369,805 1,626,958
Announcement Date 29/10/20 01/06/22 28/10/22 24/05/24 29/04/25 29/04/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 67.66M
13.43x2.7x5.84x2.19% 185B
12.99x3.55x6.72x3.17% 116B
9.17x2.97x4.91x2.48% 86.83B
16.36x3.8x10.08x5.71% 65.37B
7x2.52x3.91x1.64% 63.98B
15.25x2.02x10.53x4.44% 61.2B
8.01x1.4x4.37x1.9% 60.51B
9.6x2.66x5.15x2.13% 59.97B
11.05x3.47x4.95x2.05% 59.39B
Average 11.43x 2.79x 6.27x 2.86% 75.82B
Weighted average by Cap. 11.81x 2.84x 6.21x 2.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Upland Resources Limited

Historical PBR trend

Valuation ratios - PBR - Upland Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Upland Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Upland Resources Limited

  1. Stock Market
  2. Stocks
  3. UPL Stock
  4. Valuation Upland Resources Limited