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 95.47 -
Change - -86.26% 30.34% -40.94% 52.46% 219.05% -
Enterprise Value (EV) 1 195.7 43.04 40.35 28.12 34.14 91.6 86.37
Change - -78% -6.26% -30.3% 21.38% 168.35% -5.72%
P/E 105x -1.44x -1.62x - -53.3x 24.6x 11x
PBR - - - - 0.81x 2.23x 1.85x
PEG - 0x -0.1x - - -0x 0x
Capitalization / Revenue 2.33x 0.3x 0.39x 0.25x 0.38x 0.91x 0.82x
EV / Revenue 2.45x 0.51x 0.48x 0.36x 0.44x 0.87x 0.75x
EV / EBITDA 16x 17.4x 8.72x 5.01x 3.96x 6.52x 5.44x
EV / EBIT 31.2x -9.4x 10.5x 6.07x 4.42x 8.27x 6.42x
EV / FCF 31.9x -18.1x 5.5x 19.6x 5.61x 9.87x 11.4x
FCF Yield 3.14% -5.51% 18.2% 5.09% 17.8% 10.1% 8.74%
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 2.100 0.280 0.365 0.215 0.320 1.010 1.010
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.63x0.87x6.52x-.--% 128M
25.84x4.14x14.41x2.62% 244B
22.1x4.66x11.44x0.75% 190B
16.88x1.92x9.87x2.8% 146B
-131.22x18.05x99.25x-.--% 116B
-535.3x38.02x156.2x-.--% 110B
16.16x2.91x11.23x4.98% 94.15B
22.57x5.87x14.4x2.5% 67.81B
15.05x2.18x9.28x5.12% 48.76B
24.19x1.96x12.14x1.29% 47.5B
Average -49.91x 8.06x 34.47x 2.01% 106.54B
Weighted average by Cap. -53.04x 8.78x 36.61x 2.01%

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