|
Market Closed -
London S.E.
09:05:19 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 427.00 GBX | 0.00% |
|
-0.23% | +118.75% |
| 25/09 | FTSE 100 edges up as oil fall offsets bond worry | AN |
| 25/09 | Stocks rise as Hormuz hopes push oil lower | AN |
Company Valuation: Capricorn Energy PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,253 | 973.2 | 198.9 | 255.6 | 180.2 | 391.1 | - | - |
| Change | - | -22.31% | -79.56% | 28.47% | -29.49% | 117.07% | - | - |
| Enterprise Value (EV) 1 | 1,119 | 379.3 | 128.6 | 231.5 | 87.89 | 281.8 | 226.9 | 96.65 |
| Change | - | -66.11% | -66.09% | 79.94% | -62.03% | 220.63% | -19.49% | -57.41% |
| P/E | 1.45x | -22.1x | -2.88x | 26.2x | 11.4x | - | - | - |
| PBR | 0.7x | 0.93x | 1.03x | - | 0.5x | - | - | - |
| PEG | - | 0x | -0x | -0x | 0.2x | - | - | - |
| Capitalization / Revenue | 2.67x | 4.24x | 0.99x | 1.73x | 1.34x | 2.24x | 2.14x | 1.92x |
| EV / Revenue | 2.39x | 1.65x | 0.64x | 1.57x | 0.65x | 1.61x | 1.24x | 0.47x |
| EV / EBITDA | 6.25x | 6.47x | 1.4x | 1.98x | 1.52x | 2.26x | 1.86x | - |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.5767 | - | - | - | - |
| Rate of return | - | - | - | 15.7% | - | - | - | - |
| EPS 2 | 7.128 | -0.579 | -0.9556 | 0.14 | 0.23 | - | - | - |
| Distribution rate | - | - | - | 412% | - | - | - | - |
| Net sales 1 | 468.9 | 229.6 | 201 | 147.8 | 134.9 | 175 | 182.6 | 203.8 |
| EBITDA 1 | 179 | 58.6 | 91.7 | 116.9 | 57.9 | 125 | 121.7 | - |
| EBIT | 105.4 | -71.3 | -35.4 | 30.1 | 5.7 | - | - | - |
| Net income | 894.5 | -51 | -144 | 10.6 | 16.5 | - | - | - |
| Net Debt 1 | -133.4 | -593.9 | -70.3 | -24.1 | -92.3 | -109.3 | -164.2 | -294.5 |
| Reference price 2 | 10.337 | 12.789 | 2.753 | 3.668 | 2.627 | 5.696 | 5.696 | 5.696 |
| Nbr of stocks (in thousands) | 1,21,182 | 76,099 | 72,268 | 69,669 | 68,588 | 68,666 | - | - |
| Announcement Date | 08/03/22 | 27/04/23 | 28/03/24 | 27/03/25 | 26/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 1.61x | 2.26x | -.--% | 39Cr | |
| 12.92x | 2.67x | 5.62x | 2.3% | 18TCr | |
| 12.61x | 3.45x | 6.54x | 3.26% | 11TCr | |
| 8.83x | 2.8x | 4.74x | 2.62% | 8.29TCr | |
| 17.58x | 3.99x | 10.59x | 5.5% | 6.79TCr | |
| 6.9x | 2.54x | 3.99x | 1.67% | 6.24TCr | |
| 8.28x | 1.44x | 4.55x | 1.87% | 6.08TCr | |
| 16.1x | 2.09x | 10.33x | 4.62% | 5.88TCr | |
| 9.38x | 2.58x | 5.02x | 2.19% | 5.83TCr | |
| 10.84x | 3.45x | 4.77x | 2.14% | 5.71TCr | |
| Average | 11.49x | 2.66x | 5.84x | 2.62% | 7.36TCr | |
| Weighted average by Cap. | 11.76x | 2.82x | 6.15x | 2.85% |
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
- Stock Market
- Stocks
- CNE Stock
- Valuation Capricorn Energy PLC
Select your edition
All financial news and data tailored to specific country editions
