Company Valuation: Maven Renovar VCT Plc

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026
Market Cap 1 220.2 227.6 187.2 133.7 104.4 83.52
Change - 3.38% -17.78% -28.57% -21.92% -20%
Enterprise Value (EV) 1 195.2 195.8 127.6 88.15 82.26 61.68
Change - 0.3% -34.85% -30.9% -6.68% -25.01%
P/E 3.07x -9.43x -3.18x -2.98x -36.1x -96.3x
PBR 0.92x 0.92x 0.93x 0.93x 0.94x 0.97x
PEG - 0x -0x 0.1x 0.4x 1.4x
Capitalization / Revenue 3.13x -13.1x -3.47x -3.22x -740x 33.8x
EV / Revenue 2.78x -11.2x -2.37x -2.12x -583x 25x
EV / EBITDA - - - - - -
EV / EBIT 2.93x -8.74x -2.19x -1.97x -28x -70x
EV / FCF 4.54x -11.8x -3.62x -3.15x -39.7x -57.7x
FCF Yield 22% -8.47% -27.6% -31.7% -2.52% -1.73%
Dividend per Share 2 0.105 0.09 0.07 0.05 0.04 0.025
Rate of return 5.51% 5.41% 5.67% 5.65% 5.59% 4.24%
EPS 2 0.6213 -0.1766 -0.388 -0.2971 -0.0198 -0.006126
Distribution rate 16.9% -51% -18% -16.8% -202% -408%
Net sales 1 70.33 -17.42 -53.94 -41.53 -0.141 2.47
EBITDA - - - - - -
EBIT 1 66.68 -22.4 -58.24 -44.78 -2.942 -0.881
Net income 1 66.68 -22.4 -58.24 -44.82 -2.942 -0.881
Net Debt 1 -24.97 -31.83 -59.6 -45.55 -22.14 -21.84
Reference price 2 1.9050 1.6650 1.2350 0.8850 0.7150 0.5900
Nbr of stocks (in thousands) 1,15,590 1,36,721 1,51,549 1,51,070 1,46,010 1,41,563
Announcement Date 30/04/21 13/04/22 17/04/23 12/04/24 14/05/25 21/05/26
1GBP in Million2GBP
Estimates

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. AT2 Stock
  4. Valuation Maven Renovar VCT Plc