|
Market Closed -
London S.E.
00:35:09 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 0.9000 GBX | 0.00% |
|
-5.26% | +28.57% |
| 10-28 | WINNERS & LOSERS: 88 Energy rises on farm-out; S4 cuts revenue outlook | AN |
| 10-28 | Tern Plc Invests in Device Authority Convertible Loan Notes | MT |
Company Valuation: Tern Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 22.96 | 44 | 31.67 | 13.15 | 7.35 | 4.709 |
| Change | - | 91.66% | -28.03% | -58.47% | -44.11% | -35.93% |
| Enterprise Value (EV) 1 | 20.83 | 42.04 | 30.74 | 13.27 | 7.129 | 4.842 |
| Change | - | 101.86% | -26.89% | -56.82% | -46.29% | -32.08% |
| P/E | 25.1x | 9.4x | -2.79x | -1.04x | -1.62x | -0.82x |
| PBR | 0.96x | 1.36x | 1.19x | 1.16x | 0.69x | 0.68x |
| PEG | - | 0x | 0x | -0.1x | 0x | 0.73x |
| Capitalization / Revenue | 152x | 690x | 480x | 66x | 422x | 87.2x |
| EV / Revenue | 138x | 659x | 466x | 66.6x | 410x | 89.7x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | -14.9x | -26x | -16.8x | -7.94x | -6.03x | -4.98x |
| EV / FCF | -29.5x | -49.1x | -24.5x | -21.2x | -8.82x | -9.1x |
| FCF Yield | -3.39% | -2.04% | -4.08% | -4.71% | -11.3% | -11% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.002764 | 0.0133 | -0.0292 | -0.0324 | -0.008628 | -0.008531 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 0.1512 | 0.0638 | 0.066 | 0.1992 | 0.0174 | 0.054 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -1.396 | -1.615 | -1.828 | -1.671 | -1.183 | -0.9718 |
| Net income 1 | 0.8039 | 4.578 | -10.45 | -12.61 | -3.772 | -5.089 |
| Net Debt 1 | -2.13 | -1.957 | -0.9318 | 0.1206 | -0.2211 | 0.1325 |
| Reference price 2 | 0.069500 | 0.125000 | 0.081500 | 0.033750 | 0.014000 | 0.007000 |
| Nbr of stocks (in thousands) | 330,338 | 352,015 | 388,572 | 389,676 | 524,993 | 672,714 |
| Announcement Date | 30/3/21 | 22/3/22 | 29/5/24 | 29/5/24 | 5/6/25 | 23/6/26 |
1GBP in Million2GBP
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 11.58M | |
| 22.34x | 6.09x | 13.17x | 1.95% | 182B | |
| 13.88x | 3.36x | - | 2.6% | 147B | |
| 16.01x | 7.3x | - | 1.55% | 101B | |
| 20.23x | 7.2x | 12.83x | 4.22% | 96.45B | |
| 14.08x | 10.13x | 17.35x | 0.82% | 86.01B | |
| 22.93x | 11.98x | 19.72x | 4.13% | 77.6B | |
| 12.92x | 4.89x | - | 2.02% | 47.27B | |
| 10.97x | 1.62x | 5.02x | 1.35% | 43.98B | |
| Average | 16.67x | 6.57x | 13.62x | 2.33% | 86.76B | |
| Weighted average by Cap. | 17.61x | 6.57x | 14.15x | 2.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- TERN Stock
- Valuation Tern Plc
Select your edition
All financial news and data tailored to specific country editions
