Valuation XP Factory Plc

Stocks

Market Closed - London S.E. 01:35:07 12/09/26 am AEST			5-day change	1st Jan Change
18.50 ^GBX	0.00%		-3.90%	+42.31%

07/09	XP Factory Plc Reports Earnings Results for the Full Year Ended March 29, 2026	CI
07/09	Earnings Flash (XPF.L) XP Factory PLC Posts FY26 Loss GBX-2.58	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	29.24	44.36	29	19.27	32.5	-	-
Change	-	51.7%	-34.64%	-	68.66%	-	-
Enterprise Value (EV) ¹	21.02	44.36	58.33	24.16	64.2	57.18	55.39
Change	-	111.06%	31.49%	-	165.72%	-2.22%	-3.14%
P/E	-	-44.7x	-	-15.5x	-4.94x	-18.7x	-22.3x
PBR	-	-	1.32x	-	1.11x	1.47x	1.35x
PEG	-	-	-	-	-0x	-5.98x	1.4x
Capitalization / Revenue	4.19x	-	0.65x	0.34x	0.38x	0.57x	0.54x
EV / Revenue	3.01x	-	1.3x	0.42x	1.09x	1x	0.93x
EV / EBITDA	7.92x	-	7.26x	2.3x	6.28x	6.29x	5.57x
EV / EBIT	-	-	13.6x	6.21x	80.8x	26.4x	20.8x
EV / FCF	-	-	21.1x	125x	-44x	161x	97.4x
FCF Yield	-	-	4.73%	0.8%	-2.27%	0.62%	1.03%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-0.0066	-	-0.0071	-0.0258	-0.0099	-0.0083
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	6.984	-	44.75	57.34	58.65	57.34	59.85
EBITDA ¹	2.653	-	8.037	10.5	10.22	9.097	9.948
EBIT ¹	-	-	4.281	3.893	0.795	2.162	2.663
Net income ¹	-	-0.994	-	-1.251	-4.56	-1.7	-1.5
Net Debt ¹	-8.225	-	29.34	4.892	41.86	24.68	22.89
Reference price ²	0.3300	0.2950	0.1925	0.1100	0.1850	0.1850	0.1850
Nbr of stocks (in thousands)	88,620	150,383	150,633	175,158	175,658	-	-
Announcement Date	31/5/22	23/5/23	19/3/24	1/9/25	7/9/26	-	-

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.($)
XP FACTORY PLC	-19.27x	0.98x	6.39x	-	43.96M
VAIL RESORTS, INC.	30.75x	2.67x	10.12x	6.66%	4.75B
SKISTAR AB	20.41x	2.86x	9.71x	2.18%	1.3B
Average	10.63x	2.17x	8.74x	4.42%	2.03B
Weighted average by Cap.	28.18x	2.70x	10.00x	5.7%