Valuation XP Factory Plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:26 23/07/2026 BST			5-day change	1st Jan Change
17.25 ^GBX	-2.54%		-4.17%	+32.69%

05-12	Fuels' drives NWF profit ahead of market consensus	AN
05-12	XP Factory initiates annualised cost reductions of about £1 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	29.24	44.36	29	19.27	30.3	-	-
Change	-	51.7%	-34.64%	-	57.27%	-	-
Enterprise Value (EV) ¹	21.02	44.36	58.33	24.16	56.28	54.98	53.19
Change	-	111.06%	31.49%	-	132.96%	-2.31%	-3.26%
P/E	-	-44.7x	-	-15.5x	-18x	-17.4x	-20.8x
PBR	-	-	1.32x	-	1.36x	1.37x	1.26x
PEG	-	-	-	-	-0.5x	-5.57x	1.3x
Capitalization / Revenue	4.19x	-	0.65x	0.34x	0.51x	0.53x	0.51x
EV / Revenue	3.01x	-	1.3x	0.42x	0.95x	0.96x	0.89x
EV / EBITDA	7.92x	-	7.26x	2.3x	6.15x	6.04x	5.35x
EV / EBIT	-	-	13.6x	6.21x	25.9x	25.4x	20x
EV / FCF	-	-	21.1x	125x	-29.5x	155x	93.5x
FCF Yield	-	-	4.73%	0.8%	-3.39%	0.64%	1.07%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-0.0066	-	-0.0071	-0.0096	-0.0099	-0.0083
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	6.984	-	44.75	57.34	59.39	57.34	59.85
EBITDA ¹	2.653	-	8.037	10.5	9.147	9.097	9.948
EBIT ¹	-	-	4.281	3.893	2.174	2.162	2.663
Net income ¹	-	-0.994	-	-1.251	-1.7	-1.7	-1.5
Net Debt ¹	-8.225	-	29.34	4.892	25.98	24.68	22.89
Reference price ²	0.3300	0.2950	0.1925	0.1100	0.1725	0.1725	0.1725
Nbr of stocks (in thousands)	88,620	150,383	150,633	175,158	175,658	-	-
Announcement Date	31/05/22	23/05/23	19/03/24	01/09/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP FACTORY PLC	-18.44x	0.96x	6.24x	-	41.6M
VAIL RESORTS, INC.	33.35x	2.8x	10.64x	6.13%	5.16B
SKISTAR AB	20.35x	2.85x	9.68x	2.18%	1.29B
Average	11.75x	2.21x	8.85x	4.15%	2.17B
Weighted average by Cap.	30.43x	2.80x	10.42x	5.34%