Company Valuation: Montauk Renewables, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,445 1,548 1,265 567.7 237.6 378.2 - -
Change - 7.09% -18.29% -55.11% -58.15% 59.18% - -
Enterprise Value (EV) 1 1,445 1,514 1,254 577.7 342.5 481.9 441.2 391.1
Change - 4.76% -17.15% -53.95% -40.71% 40.69% -8.45% -11.35%
P/E -342x 44.1x 81x 56.9x 167x 22x 12.5x 8.8x
PBR - 6.88x 5.06x 2.21x 0.91x 1.34x 1.2x 1.08x
PEG - -0x -1.4x -1.6x -1.9x 0x 0.2x 0.2x
Capitalization / Revenue 9.76x 7.53x 7.23x 3.23x 1.35x 1.78x 1.53x 1.33x
EV / Revenue 9.76x 7.37x 7.17x 3.29x 1.94x 2.26x 1.78x 1.38x
EV / EBITDA 51.7x 21.5x 27x 13.6x 9.63x 8.84x 5.77x 4.58x
EV / EBIT 433x 34x 49.6x 30.2x 61.2x 16.1x 8.9x 6.38x
EV / FCF - 25.8x -56.9x -31.4x -3.97x -5.96x -4.38x -
FCF Yield - 3.88% -1.76% -3.18% -25.2% -16.8% -22.8% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.03 0.25 0.11 0.07 0.01 0.12 0.2114 0.3002
Distribution rate - - - - - - - -
Net sales 1 148.1 205.6 174.9 175.7 176.4 213 247.4 284
EBITDA 1 27.95 70.54 46.45 42.62 35.57 54.54 76.52 85.31
EBIT 1 3.335 44.57 25.29 19.1 5.596 29.91 49.58 61.31
Net income 1 -4.528 35.19 14.95 9.734 1.748 17.39 23.73 -
Net Debt 1 - -33.71 -10.31 9.995 105 103.8 63.07 12.98
Reference price 2 10.250 11.030 8.910 3.980 1.670 2.640 2.640 2.640
Nbr of stocks (in thousands) 141,015 140,331 141,943 142,640 142,257 143,245 - -
Announcement Date 16/3/22 16/3/23 14/3/24 13/3/25 11/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22x2.26x8.84x-.--% 378M
10.23x - - - 2.01B
13.44x - - - 1.95B
5x - - 7.74% 204M
97.86x1.26x24.36x - 88.14M
Average 29.70x 1.76x 16.60x 3.87% 926.15M
Weighted average by Cap. 13.97x 2.07x 11.77x 2.71%

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. MNTK Stock
  4. Valuation Montauk Renewables, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!