Company Valuation: Cimpress plc

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,016 1,566 2,230 1,169 2,464 2,300 - -
Change - 54.18% 42.42% -47.56% 110.76% -6.67% - -
Enterprise Value (EV) 1,016 1,566 2,230 1,169 2,464 2,300 2,300 2,300
Change - 54.18% 42.42% -47.56% 110.76% -6.67% 0% 0%
P/E -18.7x -8.4x 13.6x 81x 26.8x 18.9x 12.3x 9.66x
PBR - - - - - - - -
PEG - -0x -0x -0.9x 0x 0.6x 0.2x 0.4x
Capitalization / Revenue 0.35x 0.51x 0.68x 0.34x 0.66x 0.57x 0.54x 0.51x
EV / Revenue 0x 0x 0x 0x 0x 0.57x 0.54x 0.51x
EV / EBITDA 0x 0x 0x 0x 0x 4.36x 3.73x 3.52x
EV / EBIT 0x 0x 0x 0x 0x 7.72x 6.08x 5.48x
EV / FCF 0x 0x 0x 0x - 8.22x 6.75x 6.71x
FCF Yield 29.8% 1.19% 10.7% 12.4% - 12.2% 14.8% 14.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.08 -7.08 6.43 0.58 3.79 5 7.675 9.78
Distribution rate - - - - - - - -
Net sales 1 2,888 3,080 3,292 3,403 3,737 4,008 4,224 4,477
EBITDA 1 281.1 339.8 468.7 433.2 458.5 527.6 617 652.8
EBIT 1 47.3 57.31 247.4 226.3 251 297.8 378.6 419.9
Net income 1 -54.33 -186 173.7 14.95 95.87 129.6 197.7 246.3
Net Debt - - - - - - - -
Reference price 2 38.90 59.48 87.61 47.00 101.70 94.46 94.46 94.46
Nbr of stocks (in thousands) 26,106 26,323 25,451 24,879 24,232 24,349 - -
Announcement Date 05/08/22 26/07/23 31/07/24 29/07/25 29/07/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.89x - - - 230.01Cr
20.92x0.84x8.92x1.12% 931.21Cr
15.81x0.89x8.1x1.23% 893.28Cr
9.94x - - - 110.28Cr
Average 16.39x 0.87x 8.51x 1.18% 541.2Cr
Weighted average by Cap. 18.04x 0.86x 8.52x 1.17%

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