Company Valuation: Cimpress plc

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,822 1,016 1,566 2,230 1,169 2,369 - -
Change - -64.02% 54.18% 42.42% -47.56% 102.63% - -
Enterprise Value (EV) 2,822 1,016 1,566 2,230 1,169 2,369 2,369 2,369
Change - -64.02% 54.18% 42.42% -47.56% 102.63% 0% 0%
P/E -36.3x -18.7x -8.4x 13.6x 81x 24.9x 19x 11.8x
PBR - - - - - - - -
PEG - 0.6x -0x -0x -0.9x 0x 0.6x 0.2x
Capitalization / Revenue 1.09x 0.35x 0.51x 0.68x 0.34x 0.63x 0.6x 0.55x
EV / Revenue 0x 0x 0x 0x 0x 0.63x 0.6x 0.55x
EV / EBITDA 0x 0x 0x 0x 0x 5.07x 4.54x 3.94x
EV / EBIT 0x 0x 0x 0x 0x 9.04x 7.8x 6.21x
EV / FCF 0x 0x 0x 0x 0x 12.2x 8.08x 7.29x
FCF Yield 11% 29.8% 1.19% 10.7% 12.4% 8.21% 12.4% 13.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.99 -2.08 -7.08 6.43 0.58 3.92 5.145 8.32
Distribution rate - - - - - - - -
Net sales 1 2,593 2,888 3,080 3,292 3,403 3,737 3,976 4,289
EBITDA 1 349.1 281.1 339.8 468.7 433.2 467.6 522.3 601.3
EBIT 1 123.5 47.3 57.31 247.4 226.3 262.2 303.6 381.3
Net income 1 -77.71 -54.33 -186 173.7 14.95 101.2 131.9 213.7
Net Debt - - - - - - - -
Reference price 2 108.41 38.90 59.48 87.61 47.00 97.78 97.78 97.78
Nbr of stocks (in thousands) 26,034 26,106 26,323 25,451 24,879 24,232 - -
Announcement Date 28/07/21 05/08/22 26/07/23 31/07/24 29/07/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.94x - - - 236.94Cr
19.76x0.78x8.74x1.22% 831.37Cr
14.57x0.84x7.98x1.3% 822.29Cr
9.75x - - - 119.13Cr
Average 17.25x 0.81x 8.36x 1.26% 502.43Cr
Weighted average by Cap. 17.65x 0.81x 8.36x 1.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CMPR Stock
  4. Valuation Cimpress plc