Company Valuation: Forgent plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 198.6 121.4 26.18 6.274 2.134 0.4204
Change - -38.85% -78.44% -76.03% -65.99% -80.3%
Enterprise Value (EV) 1 193.4 115.2 30.71 11.56 8.455 7.448
Change - -40.41% -73.35% -62.35% -26.87% -11.91%
P/E -27.3x -14.4x -2.59x -0.17x -0.09x -0.03x
PBR 7.33x 2.71x 0.73x 0.27x 0.34x -0.13x
PEG - 2.53x -0.1x -0x 0x 0x
Capitalization / Revenue 88.9x 13.2x 3.28x 2.46x 0.97x 0.42x
EV / Revenue 86.5x 12.6x 3.85x 4.54x 3.84x 7.39x
EV / EBITDA -41.5x -42.7x -6.25x -1.19x -0.88x -2.46x
EV / EBIT -41.4x -41.6x -6.04x -1.17x -0.87x -2.37x
EV / FCF -246x -11.5x -3.43x -11.1x 10.7x -4.39x
FCF Yield -0.41% -8.72% -29.1% -9.03% 9.38% -22.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.106 -0.1 -0.1174 -0.206 -0.068 -0.0234
Distribution rate - - - - - -
Net sales 1 2.235 9.172 7.97 2.547 2.202 1.008
EBITDA 1 -4.657 -2.699 -4.917 -9.741 -9.634 -3.025
EBIT 1 -4.674 -2.771 -5.084 -9.879 -9.772 -3.146
Net income 1 -5.763 -4.7 -10.53 -23.51 -19.42 -14.2
Net Debt 1 -5.182 -6.189 4.534 5.288 6.321 7.028
Reference price 2 2.890783 1.440656 0.304403 0.034571 0.005804 0.000688
Nbr of stocks (in thousands) 68,687 84,278 85,990 1,81,486 3,67,611 6,11,245
Announcement Date 16/04/21 25/04/22 05/05/23 28/06/24 01/07/25 24/06/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33x2.61x16.92x1.37% 14TCr
20.82x1.16x8.56x0.85% 2.95TCr
12.52x1.61x8.65x1.88% 2.54TCr
10x3.29x6.3x-.--% 1.88TCr
17.3x4.06x14.08x3.81% 1.48TCr
-14.06x0.99x24.54x-.--% 1.26TCr
22.33x2.66x12.57x-.--% 1.28TCr
10.96x0.75x9.22x4.48% 1.14TCr
17.84x1.11x9.3x1.5% 969.19Cr
Average 14.52x 2.03x 12.24x 1.54% 3.06TCr
Weighted average by Cap. 23.28x 2.29x 13.94x 1.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA