Valuation IP Group Plc

Stocks

Market Closed - London S.E. 03:35:20 30/10/26 am AEDT			5-day change	1st Jan Change
73.80 ^GBX	+0.27%		+5.58%	+25.94%

16/10	Microbiotica Limited announced that it has received £36 million in funding from British Business Bank PLC, Tencent Holdings Limited, IP Group Plc, Cambridge Innovation Capital Limited, Flerie AB, Seventure Partners	CI
16/10	WINNERS & LOSERS: Banks fall on tax worry; Man Group assets up	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,288	577	602.3	525.7	517.7	650.2	-	-
Change	-	-55.22%	4.38%	-12.72%	-1.52%	25.6%	-	-
Enterprise Value (EV) ¹	1,037	432.8	510.6	389.1	620.9	574.7	572	608.8
Change	-	-58.26%	17.98%	-23.8%	59.58%	-7.45%	-0.47%	6.43%
P/E	2.97x	-	-3.51x	-2.7x	8.25x	16.2x	7.12x	7.11x
PBR	0.74x	0.42x	0.51x	0.54x	0.57x	0.62x	0.57x	0.53x
PEG	-	-	-	-0.1x	-0x	-0.4x	0x	38.66x
Capitalization / Revenue	2.53x	-1.91x	-3.9x	-2.77x	6.49x	9.43x	5.57x	5.42x
EV / Revenue	2.04x	-1.43x	-3.3x	-2.05x	7.78x	8.33x	4.9x	5.07x
EV / EBITDA	2.27x	-1.26x	-2.84x	-1.87x	10.1x	8.59x	6.81x	7.16x
EV / EBIT	2.27x	-1.26x	-2.83x	-1.86x	10.2x	13.7x	6.4x	6.62x
EV / FCF	106x	-18.2x	-28.5x	-15.5x	-31.7x	-33.8x	-19.7x	-18.4x
FCF Yield	0.94%	-5.5%	-3.51%	-6.45%	-3.16%	-2.96%	-5.07%	-5.42%
Dividend per Share ²	0.012	0.0126	0.0127	-	-	-	-	-
Rate of return	0.97%	2.26%	2.19%	-	-	-	-	-
EPS ²	0.4168	-	-0.1653	-0.1997	0.071	0.0454	0.1033	0.1035
Distribution rate	2.88%	-	-7.68%	-	-	-	-	-
Net sales ¹	508.9	-302	-154.6	-189.5	79.8	68.95	116.7	120
EBITDA ¹	457.6	-343.7	-180	-208.2	61.5	66.89	84	85
EBIT ¹	456	-344.3	-180.5	-208.8	61	41.9	89.39	91.9
Net income ¹	-	-	-171.3	-205.6	67.1	40.2	90.49	92.1
Net Debt ¹	-251.4	-144.2	-91.7	-136.6	103.2	-75.55	-78.25	-41.45
Reference price ²	1.2380	0.5575	0.5810	0.5390	0.5860	0.7360	0.7360	0.7360
Nbr of stocks (in thousands)	1,040,754	1,035,013	1,036,694	975,286	883,428	883,428	-	-
Announcement Date	16/3/22	8/3/23	13/3/24	25/3/25	17/3/26	-	-	-

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.($)
IP GROUP PLC	16.21x	8.33x	8.59x	-.--%	865M
BLACKROCK, INC.	21.99x	6x	12.96x	1.98%	179B
UBS GROUP AG	13.55x	3.28x	-	2.68%	142B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.92x	7.28x	-	1.55%	99.99B
BLACKSTONE INC.	19.48x	7.01x	12.49x	4.34%	93.62B
KKR & CO. INC.	14.68x	9.92x	16.99x	0.84%	83.52B
BROOKFIELD ASSET MANAGEMENT LTD.	22.3x	11.64x	19.16x	4.25%	75.45B
APOLLO GLOBAL MANAGEMENT, INC.	18.32x	10.54x	8.12x	1.97%	67B
STATE STREET CORPORATION	12.91x	4.89x	-	2.02%	47.35B
Average	17.26x	7.65x	13.05x	2.18%	87.7B
Weighted average by Cap.	17.79x	7.07x	13.82x	2.43%