Company Valuation: Avation PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 66.01 52.12 87.19 99.23 103.5 82.63 - -
Change - -21.05% 67.29% 13.81% 4.35% -20.2% - -
Enterprise Value (EV) 1 679.8 711.4 613.2 587.1 554 470.5 480.2 508.1
Change - 4.64% -13.8% -4.25% -5.64% -15.08% 2.07% 5.81%
P/E -0.97x 3.27x - - - - 11.4x 8.82x
PBR 0.57x 0.25x - - - - - -
PEG - -0x - - - - - 0.3x
Capitalization / Revenue 0.75x 0.5x 1.15x 1.43x 1.27x 1.07x 1.11x 0.99x
EV / Revenue 7.76x 6.82x 8.11x 8.49x 6.78x 6.07x 6.45x 6.11x
EV / EBITDA 8.83x 7.83x 6.82x 9.95x 7.41x 6.48x 7.07x 6.86x
EV / EBIT 16x 13.1x 10.5x 9.42x 16.1x 12x 12.9x 12.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 0.00746 0.00914 0.0171 0.0297
Rate of return - - - - 0.48% 0.66% 1.24% 2.15%
EPS 2 -0.9752 0.2292 - - - - 0.1212 0.1565
Distribution rate - - - - - - 14.1% 19%
Net sales 1 87.58 104.4 75.62 69.19 81.7 77.5 74.49 83.15
EBITDA 1 77.02 90.89 89.89 59.02 74.78 72.62 67.95 74.1
EBIT 1 42.55 54.34 58.14 62.32 34.46 39.29 37.25 41.47
Net income -63.14 15.92 - - - - - -
Net Debt 1 613.8 659.2 526 487.9 450.5 387.8 397.6 425.5
Reference price 2 0.950 0.750 1.230 1.400 1.555 1.380 1.380 1.380
Nbr of stocks (in thousands) 69,488 69,488 70,883 70,878 66,589 59,880 - -
Announcement Date 30/09/21 29/09/22 28/09/23 26/09/24 02/10/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 6.07x6.48x0.66% 11Cr
9.03x7.42x8.55x1.05% 2.35TCr
9.66x4.2x41.94x3.5% 782.47Cr
7.96x9.01x9.6x4.86% 658.87Cr
17.7x7.51x12.12x1.46% 637.75Cr
22.65x3.33x8.35x1.18% 430.51Cr
8.81x - - 3.67% 254.82Cr
2.8x - - - 225.54Cr
Average 11.23x 6.26x 14.51x 2.34% 669.43Cr
Weighted average by Cap. 10.85x 6.76x 14.50x 2.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AVAP Stock
  4. Valuation Avation PLC