|
Market Closed -
London S.E.
00:35:12 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 14.25 GBX | -3.39% |
|
-3.06% | +9.62% |
| 09-29 | F.o Twenty Four Ltd acquired BBB Franchise Limited from XP Factory Plc for £11 million. | CI |
| 09-28 | XP Factory to Sell Boom Battle Bar Business for Up to GBP11 Million | MT |
Company Valuation: XP Factory Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 45.11 | 28.62 | 19.71 | 22.77 | 25.03 | - | - |
| Change | - | -36.56% | - | 15.56% | 9.93% | - | - |
| Enterprise Value (EV) 1 | 45.11 | 57.96 | 24.6 | 64.63 | 29.83 | 47.42 | 30.33 |
| Change | - | 28.47% | - | 162.77% | -53.85% | 58.96% | -36.04% |
| P/E | -45.5x | - | -15.8x | -5.04x | 2.59x | 7.92x | 6.79x |
| PBR | - | 1.3x | - | 1.14x | 1.13x | 1.04x | - |
| PEG | - | - | - | -0x | -0x | -0.1x | 0.4x |
| Capitalization / Revenue | - | 0.64x | 0.34x | 0.39x | 0.75x | 0.64x | 1.19x |
| EV / Revenue | - | 1.3x | 0.43x | 1.1x | 0.9x | 1.22x | 1.44x |
| EV / EBITDA | - | 7.21x | 2.34x | 6.32x | 3.78x | 5.61x | 3.79x |
| EV / EBIT | - | 13.5x | 6.32x | 81.3x | 8.06x | 12.9x | 5.51x |
| EV / FCF | - | 21x | 127x | -44.3x | -7.65x | 281x | -152x |
| FCF Yield | - | 4.77% | 0.78% | -2.26% | -13.1% | 0.36% | -0.66% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -0.0066 | - | -0.0071 | -0.0258 | 0.055 | 0.018 | 0.021 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | - | 44.75 | 57.34 | 58.65 | 33.2 | 39 | 21.1 |
| EBITDA 1 | - | 8.037 | 10.5 | 10.22 | 7.9 | 8.448 | 8 |
| EBIT 1 | - | 4.281 | 3.893 | 0.795 | 3.7 | 3.663 | 5.5 |
| Net income 1 | -0.994 | - | -1.251 | -4.56 | 9.6 | 3.1 | 3.6 |
| Net Debt 1 | - | 29.34 | 4.892 | 41.86 | 4.8 | 22.39 | 5.3 |
| Reference price 2 | 0.3000 | 0.1900 | 0.1125 | 0.1300 | 0.1425 | 0.1425 | 0.1425 |
| Nbr of stocks (in thousands) | 150,383 | 150,633 | 175,158 | 175,158 | 175,658 | - | - |
| Announcement Date | 23/5/23 | 19/3/24 | 1/9/25 | 7/9/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 2.59x | 0.9x | 3.78x | - | 33.53M | |
| 14.1x | 3.93x | 10.58x | 1.14% | 111B | |
| 27.22x | 5.57x | 19.64x | -.--% | 39.07B | |
| 15.24x | 2.01x | 7.87x | 0.67% | 34.32B | |
| 41.8x | 7.13x | 21.46x | 0.5% | 35.79B | |
| 24.4x | 1.79x | 7.44x | 0.82% | 24.93B | |
| 53.34x | 5.51x | 21.52x | -.--% | 22.99B | |
| 27.63x | 3.36x | 11.8x | -.--% | 10.13B | |
| 27.1x | 2.75x | 10.21x | 5.86% | 5.41B | |
| Average | 25.94x | 3.66x | 12.70x | 1.12% | 31.55B | |
| Weighted average by Cap. | 24.34x | 4.22x | 13.52x | 0.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XPF Stock
- Valuation XP Factory Plc
Select your edition
All financial news and data tailored to specific country editions
