|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-25 | Videndum new CEO Jan Peter Tewes buys GBP84,000 in shares | AN |
| 08-14 | WINNERS & LOSERS: Mothercare slumps; Cohort rises on deal win | AN |
Company Valuation: Videndum Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 655.8 | 497.3 | 326.8 | 137.5 | 11.4 | 93.48 | - | - |
| Change | - | -24.16% | -34.29% | -57.92% | -91.71% | 720.3% | - | - |
| Enterprise Value (EV) 1 | 801 | 690.8 | 455.3 | 270.5 | 153.7 | 132.1 | 126.2 | 114.1 |
| Change | - | -13.75% | -34.09% | -40.59% | -43.18% | -14.06% | -4.47% | -9.59% |
| P/E | 26.1x | 15.7x | -2.21x | -0.94x | -0.16x | -16.1x | 80x | 21.3x |
| PBR | 3.88x | 2.31x | 0.73x | 1.61x | - | 1.04x | 0.99x | 0.9x |
| PEG | - | 0.6x | 0x | 0.87x | 0x | 0.2x | -1x | 0x |
| Capitalization / Revenue | 1.66x | 1.1x | 1.04x | 0.48x | 0.05x | 0.41x | 0.35x | 0.31x |
| EV / Revenue | 2.03x | 1.53x | 1.45x | 0.95x | 0.67x | 0.57x | 0.48x | 0.38x |
| EV / EBITDA | 11.1x | 7.38x | 11.1x | 46.6x | 17.1x | 8.2x | 4.74x | 3.53x |
| EV / EBIT | 17.3x | 11.5x | 35.6x | -10.1x | -9.98x | -147x | 14.7x | 7.98x |
| EV / FCF | 24.2x | 24.2x | -19.1x | 60.1x | -6.54x | -19.4x | 21.4x | 9.43x |
| FCF Yield | 4.13% | 4.13% | -5.23% | 1.66% | -15.3% | -5.15% | 4.68% | 10.6% |
| Dividend per Share 2 | 70 | 80 | - | - | - | - | - | - |
| Rate of return | 2.46% | 3.71% | - | - | - | - | - | - |
| EPS 2 | 109 | 137.4 | -315 | -311.6 | -136.2 | -0.144 | 0.029 | 0.109 |
| Distribution rate | 64.2% | 58.2% | - | - | - | - | - | - |
| Net sales 1 | 394.3 | 451.2 | 315 | 283.6 | 228.8 | 230.7 | 265 | 296.8 |
| EBITDA 1 | 72.1 | 93.6 | 41.2 | 5.8 | 9 | 16.1 | 26.6 | 32.3 |
| EBIT 1 | 46.2 | 60 | 12.8 | -26.9 | -15.4 | -0.9 | 8.6 | 14.3 |
| Net income 1 | 25.9 | 32.9 | -78.1 | -147 | -68.6 | -5.8 | 1.2 | 4.4 |
| Net Debt 1 | 145.2 | 193.5 | 128.5 | 133 | 142.3 | 38.6 | 32.7 | 20.6 |
| Reference price 2 | 2,840.000 | 2,156.000 | 696.000 | 292.000 | 22.000 | 2.320 | 2.320 | 2.320 |
| Nbr of stocks (in thousands) | 231 | 231 | 470 | 471 | 518 | 40,294 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 23/04/24 | 30/04/25 | 31/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.07x | 10.17x | 19.65x | 1.48% | 25.47B | |
| 35.94x | 17.65x | 29.44x | - | 7.17B | |
| 61.67x | 2.38x | 55.63x | 0.17% | 5.68B | |
| 52.63x | 0.9x | 12.21x | 1.15% | 3.63B | |
| 24.04x | 3.36x | 9.32x | 1.97% | 3.21B | |
| 70.97x | 10.44x | 58.69x | 0.47% | 2.58B | |
| 24.51x | - | - | - | 1.57B | |
| 15.77x | - | - | 3.8% | 1.37B | |
| Average | 39.82x | 7.48x | 30.82x | 1.5% | 6.34B | |
| Weighted average by Cap. | 38.70x | 9.22x | 26.25x | 1.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VID Stock
- VTEPF Stock
- Valuation Videndum Plc
Select your edition
All financial news and data tailored to specific country editions
