Company Valuation: Avation PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 66.01 52.12 87.19 99.23 103.5 82.53 - -
Change - -21.05% 67.29% 13.81% 4.35% -20.3% - -
Enterprise Value (EV) 1 679.8 711.4 613.2 587.1 554 476.9 496.5 528.8
Change - 4.64% -13.8% -4.25% -5.64% -13.92% 5.56% 6.49%
P/E -0.97x 3.27x - - - - 8.17x 7.41x
PBR 0.57x 0.25x - - - - - -
PEG - -0x - - - - - 0.7x
Capitalization / Revenue 0.75x 0.5x 1.15x 1.43x 1.27x 0.96x 1.02x 0.96x
EV / Revenue 7.76x 6.82x 8.11x 8.49x 6.78x 5.72x 6.11x 6.16x
EV / EBITDA 8.83x 7.83x 6.82x 9.95x 7.41x 6.68x 6.84x 6.9x
EV / EBIT 16x 13.1x 10.5x 9.42x 16.1x 9.8x 11.4x 11.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 0.00746 0.00757 0.0138 0.0182
Rate of return - - - - 0.48% 0.56% 0.99% 1.31%
EPS 2 -0.9752 0.2292 - - - - 0.1702 0.1877
Distribution rate - - - - - - 8.12% 9.72%
Net sales 1 87.58 104.4 75.62 69.19 81.7 83.37 81.29 85.83
EBITDA 1 77.02 90.89 89.89 59.02 74.78 71.43 72.6 76.67
EBIT 1 42.55 54.34 58.14 62.32 34.46 48.68 43.63 45.74
Net income -63.14 15.92 - - - - 13.03 13.8
Net Debt 1 613.8 659.2 526 487.9 450.5 396.6 414 446.3
Reference price 2 0.950 0.750 1.230 1.400 1.555 1.390 1.390 1.390
Nbr of stocks (in thousands) 69,488 69,488 70,883 70,878 66,589 59,371 - -
Announcement Date 30/9/21 29/9/22 28/9/23 26/9/24 2/10/25 30/9/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 6.07x6.48x0.66% 109M
109.25x - - -.--% 25.08B
8.55x7.27x8.38x1.11% 22.29B
1192.19x - - -.--% 12.79B
11.41x4.13x46.97x3.96% 11.87B
5.36x - - 5.65% 10.92B
11.17x - - 4.41% 10.48B
8.86x3.15x28.13x3.76% 8.01B
Average 192.40x 5.16x 22.49x 2.44% 12.69B
Weighted average by Cap. 182.97x 5.61x 22.96x 2.07%

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

  1. Stock Market
  2. Stocks
  3. AVAP Stock
  4. Valuation Avation PLC