Company Valuation: Sure Ventures Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 4.992 5.886 6.314 6.48 5.183 6.796
Change - 17.91% 7.27% 2.64% -20.02% 31.12%
Enterprise Value (EV) 1 3.291 4.631 6.032 6.644 5.518 7.23
Change - 40.69% 30.26% 10.14% -16.95% 31.03%
P/E 10.7x -166x 2.81x -14.6x -2.02x 0.87x
PBR 1.05x 1.19x 0.81x 0.81x 0.89x 0.49x
PEG - 2x -0x 0x -0x -0x
Capitalization / Revenue 6.53x 18.3x 2.45x -19,004x -2.5x 0.85x
EV / Revenue 4.3x 14.4x 2.34x -19,483x -2.67x 0.91x
EV / EBITDA - - - - - -
EV / EBIT 6.09x 73.2x 2.62x -21.3x -2.31x 0.95x
EV / FCF 5.92x -26.4x 4.21x -36x -3.64x 1.46x
FCF Yield 16.9% -3.79% 23.7% -2.77% -27.5% 68.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0915 -0.006616 0.3736 -0.067 -0.3641 0.9851
Distribution rate - - - - - -
Net sales 1 0.765 0.322 2.575 -0.000341 -2.069 7.987
EBITDA - - - - - -
EBIT 1 0.5403 0.0632 2.303 -0.3122 -2.388 7.592
Net income 1 0.4455 -0.0354 2.196 -0.4296 -2.526 7.428
Net Debt 1 -1.701 -1.255 -0.2822 0.1633 0.3348 0.4342
Reference price 2 0.9750 1.1000 1.0500 0.9750 0.7350 0.8550
Nbr of stocks (in thousands) 5,120 5,351 6,013 6,646 7,052 7,948
Announcement Date 05/09/20 13/10/21 22/07/22 17/08/23 27/08/24 18/07/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.27L
15.84x3.65x - 2.25% 16TCr
20.25x5.44x11.68x2.21% 16TCr
17.41x7.55x - 1.48% 11TCr
25.95x12.07x20.7x4.18% 7.6TCr
14.61x5.36x - 1.91% 5.08TCr
11.87x1.79x5.6x1.29% 4.66TCr
4.95x4.94x4.93x3.57% 3.56TCr
14.55x5.49x18.14x1.77% 3.45TCr
Average 15.68x 5.78x 12.21x 2.33% 7.48TCr
Weighted average by Cap. 17.26x 5.80x 12.78x 2.29%

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. SURE Stock
  4. Valuation Sure Ventures Plc