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 1,903 - -
Change - 54.18% 42.42% -47.56% 110.76% -22.76% - -
Enterprise Value (EV) 1,016 1,566 2,230 1,169 2,464 1,903 1,903 1,903
Change - 54.18% 42.42% -47.56% 110.76% -22.76% 0% 0%
P/E -18.7x -8.4x 13.6x 81x 26.8x 15.6x 10.2x 7.99x
PBR - - - - - - - -
PEG - -0x -0x -0.9x 0x 0.5x 0.2x 0.3x
Capitalization / Revenue 0.35x 0.51x 0.68x 0.34x 0.66x 0.47x 0.45x 0.43x
EV / Revenue 0x 0x 0x 0x 0x 0.47x 0.45x 0.43x
EV / EBITDA 0x 0x 0x 0x 0x 3.61x 3.08x 2.92x
EV / EBIT 0x 0x 0x 0x 0x 6.39x 5.03x 4.53x
EV / FCF 0x 0x 0x 0x 0x 6.8x 5.58x 5.55x
FCF Yield 29.8% 1.19% 10.7% 12.4% 4.72% 14.7% 17.9% 18%
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 78.17 78.17 78.17
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.($)
15.63x - - - 190.34Cr
16.72x0.75x7.84x1.27% 825.69Cr
13.14x0.77x6.92x1.4% 791.87Cr
9.71x - - - 107.76Cr
Average 13.80x 0.76x 7.38x 1.33% 478.92Cr
Weighted average by Cap. 14.74x 0.76x 7.39x 1.33%

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