Company Valuation: Rockhopper Exploration plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 38.74 52.5 66.26 160.5 591.5 632.1 - -
Change - 35.51% 26.2% 142.18% 268.65% 6.85% - -
Enterprise Value (EV) 1 35.82 44.6 60.17 145 503.3 525.6 774.7 1,024
Change - 24.51% 34.91% 140.94% 247.15% 4.44% 47.39% 32.23%
P/E -6.27x 1.66x -18.4x 4.64x -15.4x -158x -158x -158x
PBR 0.32x - - - 2.29x - - -
PEG - -0x 0x -0x 0x 1.7x - -
Capitalization / Revenue 58.3x 99.5x - - - - - 21.7x
EV / Revenue 53.9x 84.5x - - - - - 35.2x
EV / EBITDA -12.6x 43.6x -15.5x -60.7x -97.9x -98.4x -148x 138x
EV / EBIT -10.3x 59x -14.6x -60.3x -97.8x -122x -193x -194x
EV / FCF -7.48x -12.7x -13.4x -39.1x 29x -3.73x -4.28x -7.79x
FCF Yield -13.4% -7.86% -7.45% -2.56% 3.44% -26.8% -23.4% -12.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0135 0.0541 -0.00606 0.0541 -0.0456 -0.00375 -0.00375 -0.00375
Distribution rate - - - - - - - -
Net sales 1 0.6651 0.5278 - - - - - 29.1
EBITDA 1 -2.854 1.024 -3.875 -2.389 -5.141 -5.339 -5.238 7.448
EBIT 1 -3.482 0.7562 -4.124 -2.403 -5.147 -4.316 -4.013 -5.273
Net income 1 - - -3.578 35.36 -29.45 -4.197 -4.197 -17.16
Net Debt 1 -2.918 -7.897 -6.083 -15.48 -88.24 -106.4 142.6 392.3
Reference price 2 0.0845 0.0900 0.1115 0.2510 0.7020 0.5910 0.5910 0.5910
Nbr of stocks (in thousands) 458,482 583,329 594,219 639,274 842,627 1,069,464 - -
Announcement Date 30/5/22 30/5/23 22/5/24 29/5/25 3/6/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-157.6x - -98.45x - 839M
11.8x2.31x5.11x2.71% 150B
11.89x3.16x6.14x3.72% 97.19B
8.15x2.46x4.3x3% 72.26B
18.3x4.13x10.96x5.35% 69.76B
9.54x1.42x4.64x1.97% 57.47B
6.86x2.36x3.73x1.85% 55.3B
8.78x2.42x4.79x2.41% 52.94B
11.11x3.31x4.72x2.37% 51.47B
12.03x3.24x4.9x6.25% 42.15B
Average -5.91x 2.76x -4.92x 3.29% 64.97B
Weighted average by Cap. 10.98x 2.72x 5.44x 3.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. RKH Stock
  4. Valuation Rockhopper Exploration plc