Company Valuation: Xtract Resources Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11.01 46.06 16.7 8.35 4.282 9.518
Change - 318.23% -63.74% -50% -48.72% 122.28%
Enterprise Value (EV) 1 10.09 40.67 16.56 7.77 2.112 7.225
Change - 302.92% -59.29% -53.07% -72.82% 242.1%
P/E -8.88x -13.6x -8.86x 13.2x -4.97x -3.48x
PBR 0.92x 2.23x 0.85x 0.42x 0.23x 0.54x
PEG - -0x 0.2x -0x 0x -0x
Capitalization / Revenue 6.38x 66.6x 7.91x - - -
EV / Revenue 5.85x 58.8x 7.85x - - -
EV / EBITDA - - - - - -
EV / EBIT -21.8x -14.2x -10x -39.4x -1.5x -3.23x
EV / FCF 16.4x -8.46x -2.97x -0.73x 0.25x -2.89x
FCF Yield 6.11% -11.8% -33.6% -138% 404% -34.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001999 -0.003999 -0.0022 0.000741 -0.001006 -0.002299
Distribution rate - - - - - -
Net sales 1 1.725 0.692 2.11 - - -
EBITDA - -2.851 -1.642 0.015 -1.194 -2.203
EBIT 1 -0.462 -2.862 -1.656 -0.197 -1.406 -2.234
Net income 1 -0.914 -3.132 -1.829 0.635 -0.862 -2.016
Net Debt 1 -0.919 -5.389 -0.142 -0.58 -2.17 -2.293
Reference price 2 0.017750 0.054500 0.019500 0.009750 0.005000 0.008000
Nbr of stocks (in thousands) 620,465 845,144 856,375 856,375 856,375 1,189,708
Announcement Date 28/6/21 1/7/22 30/6/23 28/6/24 27/6/25 29/6/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.5M
15.31x3.57x6.47x3.83% 198B
10.42x2.47x5.46x5.74% 143B
13.64x4.01x6.63x3.55% 95.97B
11.09x0.37x5.92x3.12% 84.31B
25.97x5.8x15.55x-.--% 57.82B
98.01x3x7.33x1.82% 53.6B
13.61x2.83x5.49x0.6% 29.55B
10.77x3.42x5.18x5.7% 23.2B
9.77x3.66x6.07x4.98% 22.1B
Average 23.18x 3.24x 7.12x 3.26% 70.78B
Weighted average by Cap. 20.34x 3.13x 6.93x 3.59%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Xtract Resources Plc

Historical PBR trend

Valuation ratios - PBR - Xtract Resources Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Xtract Resources Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Xtract Resources Plc

  1. Stock Market
  2. Stocks
  3. XTR Stock
  4. Valuation Xtract Resources Plc