Company Valuation: Emmerson PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 36.35 52.58 84.26 66.62 23.54 9.789
Change - 44.65% 60.25% -20.93% -64.66% -58.42%
Enterprise Value (EV) 1 34.28 51.43 74.22 59.95 21.6 8.866
Change - 50.05% 44.31% -19.23% -63.96% -58.96%
P/E -30.6x -33.5x -27.3x -19.3x -7.83x -0.33x
PBR 4.47x 5.77x 3.73x 2.62x 1.02x 11.4x
PEG - -1.4x -0.5x -22.45x 0.6x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -34.8x -32.4x -31.2x -21.1x -7.2x -0.35x
EV / FCF -11.9x -24x -22.2x -7.73x -5.62x 1.67x
FCF Yield -8.39% -4.17% -4.51% -12.9% -17.8% 59.8%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -0.001729 -0.002158 -0.003374 -0.003403 -0.002929 -0.0232
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - -2.377 -2.837 -2.98 -4.692
EBIT 1 -0.985 -1.586 -2.382 -2.837 -2.999 -25.06
Net income 1 -1.132 -1.521 -2.777 -3.198 -2.992 -25.77
Net Debt 1 -2.071 -1.143 -10.03 -6.67 -1.937 -0.923
Reference price 3 0.0530 0.0724 0.0921 0.0657 0.0229 0.0076
Nbr of stocks (in thousands) 6,86,132 7,26,603 9,15,063 10,14,493 10,26,743 12,81,866
Announcement Date 30/04/20 18/05/21 13/06/22 05/05/23 31/05/24 30/06/25
1USD in Million2GBP in Million3USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.41Cr
31.68x3.23x14.13x0.83% 5.98TCr
10.54x1.18x6.2x5.18% 818.65Cr
15.31x1.16x6.09x1.38% 532.27Cr
31.67x5.11x20.17x0.56% 441.89Cr
Average 22.30x 2.67x 11.65x 1.99% 1.55TCr
Weighted average by Cap. 28.33x 2.98x 13.09x 1.31%

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. EML Stock
  4. Valuation Emmerson PLC