Valuation: Draper Esprit plc

Market Cap 107.77Cr 143.13Cr 127.06Cr 118.9Cr 203.54Cr 14TCr 205.01Cr 1.43TCr 555.44Cr 7.04TCr 537.26Cr 525.74Cr 23TCr P/E 2027 *
5.9x
P/E 2028 * 10.1x
Enterprise Value 117.98Cr 156.68Cr 139.09Cr 130.16Cr 222.81Cr 15TCr 224.42Cr 1.56TCr 608.03Cr 7.71TCr 588.13Cr 575.51Cr 25TCr EV / Sales 2027 *
4.11x
EV / Sales 2028 * 7x
Free-Float
88.95%
Yield 2027 *
-
Yield 2028 * -
3 years 2.44
Extreme 2.44
4.96
5 years 2.44
Extreme 2.44
12
10 years 2.44
Extreme 2.44
12.5
Manager TitleAgeSince
Chief Executive Officer 46 30/10/2024
Director of Finance/CFO - 01/06/2025
Director of Finance/CFO 55 01/11/2023
Director TitleAgeSince
Director/Board Member 56 01/06/2016
Director/Board Member 68 10/06/2016
Director/Board Member 46 04/06/2019
Change 5-day change 1-year change 3-year change Capi.($)
-.--%-.--% - - 140.51Cr
+1.63%+1.45%-8.13%+67.12% 17TCr
+1.35%+0.10%+24.18%+81.93% 15TCr
-0.10%-2.09%+35.21%+241.41% 9.75TCr
+1.24%-1.04%-32.40%+7.31% 8.93TCr
+1.01%+2.57%-16.22%+90.53% 8.24TCr
+1.18%-2.24%-28.20%+46.85% 8.08TCr
+0.44%+0.56%-20.43%+46.60% 7.15TCr
-0.34%-0.94%+50.64%+170.22% 4.84TCr
-0.19%-0.69%+0.01%+51.29% 4.37TCr
Average +0.69%-1.18%+0.52%+89.25% 9.18TCr
Weighted average by Cap. +1.00%-1.20%+0.17%+87.66%

Financials

2027 *2028 *
Net sales 29Cr 38Cr 34Cr 32Cr 54Cr 3.68TCr 55Cr 380.82Cr 148.12Cr 1.88TCr 143.27Cr 140.2Cr 6.03TCr 17Cr 22Cr 20Cr 19Cr 32Cr 2.17TCr 32Cr 224.27Cr 87Cr 1.11TCr 84Cr 83Cr 3.55TCr
Net income 20Cr 26Cr 23Cr 22Cr 37Cr 2.51TCr 37Cr 259.94Cr 101.1Cr 1.28TCr 98Cr 96Cr 4.12TCr 11Cr 15Cr 13Cr 13Cr 22Cr 1.47TCr 22Cr 151.7Cr 59Cr 747.7Cr 57Cr 56Cr 2.4TCr
Net Debt 10Cr 14Cr 12Cr 11Cr 19Cr 1.31TCr 19Cr 135.2Cr 53Cr 666.39Cr 51Cr 50Cr 2.14TCr 11Cr 14Cr 13Cr 12Cr 20Cr 1.38TCr 20Cr 142.62Cr 55Cr 702.97Cr 54Cr 53Cr 2.26TCr
Projected Income Statement - Annual - Draper Esprit plc
Logo Draper Esprit plc
Molten Ventures plc is a United Kingdom-based venture capital firm investing in and developing disruptive, high-growth technology companies. The Company invests across four sectors, such as Enterprise & SaaS; Artificial intelligence (AI), Deeptech & Hardware; Consumer Technology; and Digital Health. Its core portfolio companies include Revolut, Coachhub, Ledger, Aiven, Aircall, ThoughtMachine, Form3, ICEYE, RavenPack, FintechOS, HiveMQ, Schuttflix, ISAR AeroSpace, Freetrade, Riverlane, N26, Simscale, Deciphex, OneData, SalesAPE, Sightline, RenewRisk, Modo, and others. The Company's subsidiaries include Esprit Capital Partners LLP, Molten Ventures (Nominee) Limited, Elderstreet Holdings Limited, Molten Ventures (Ireland) Limited, Grow Trustees Limited, Molten Ventures Advisors Ltd, Molten Ventures Holdings Limited, Forward Partners Group Limited, and others.
Employees
58
Trader
Investor
Global
Quality
ESG MSCI
AA
Ratings Surperformance© - Draper Esprit plc
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
6.725GBP
Average target price
7.695GBP
Spread / Average Target
+14.42%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Draper Esprit plc