Company Valuation: TPXimpact Holdings plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 185.6 25.5 33.23 19.63 29.92 93.1 -
Change - -86.26% 30.34% -40.94% 52.46% 211.16% -
Enterprise Value (EV) 1 195.7 43.04 40.35 28.12 34.14 89.24 84
Change - -78% -6.26% -30.3% 21.38% 161.43% -5.87%
P/E 105x -1.44x -1.62x - -53.3x 24x 10.7x
PBR - - - - 0.81x 2.17x 1.81x
PEG - 0x -0.1x - - -0x 0x
Capitalization / Revenue 2.33x 0.3x 0.39x 0.25x 0.38x 0.88x 0.8x
EV / Revenue 2.45x 0.51x 0.48x 0.36x 0.44x 0.85x 0.72x
EV / EBITDA 16x 17.4x 8.72x 5.01x 3.96x 6.36x 5.29x
EV / EBIT 31.2x -9.4x 10.5x 6.07x 4.42x 8.06x 6.25x
EV / FCF 31.9x -18.1x 5.5x 19.6x 5.61x 9.62x 11.1x
FCF Yield 3.14% -5.51% 18.2% 5.09% 17.8% 10.4% 8.99%
Dividend per Share 2 0.009 0.003 - - - - -
Rate of return 0.43% 1.07% - - - - -
EPS 2 0.02 -0.195 -0.225 - -0.006 0.041 0.092
Distribution rate 45% -1.54% - - - - -
Net sales 1 79.71 83.68 84.27 77.34 78.1 105.4 115.9
EBITDA 1 12.2 2.476 4.629 5.614 8.629 14.04 15.87
EBIT 1 6.272 -4.577 3.84 4.635 7.73 11.07 13.45
Net income 1 1.774 -17.56 -20.37 - -0.571 3.8 8.6
Net Debt 1 10.11 17.54 7.116 8.498 4.214 -3.862 -9.099
Reference price 2 2.1000 0.2800 0.3650 0.2150 0.3200 0.9850 0.9850
Nbr of stocks (in thousands) 88,359 91,055 91,045 91,282 93,505 94,521 -
Announcement Date 19/7/22 6/7/23 9/7/24 24/6/25 16/6/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.02x0.85x6.36x-.--% 124M
25.03x4.04x14.03x2.7% 237B
23.05x4.84x11.87x0.72% 198B
16.05x1.83x9.4x2.95% 139B
-565.49x40.19x165.11x-.--% 117B
-134.06x18.45x101.45x-.--% 119B
16.28x2.93x11.32x4.94% 95.11B
22.8x5.91x14.51x2.48% 68.03B
15.27x2.22x9.43x4.99% 49.59B
25.04x2.08x13.19x1.24% 49.17B
Average -53.20x 8.33x 35.67x 2% 107.14B
Weighted average by Cap. -59.86x 9.28x 38.73x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TPXimpact Holdings plc

Historical PBR trend

Valuation ratios - PBR - TPXimpact Holdings plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TPXimpact Holdings plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TPXimpact Holdings plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - TPXimpact Holdings plc
  1. Stock Market
  2. Stocks
  3. TPX Stock
  4. Valuation TPXimpact Holdings plc