Valuation: XP Factory Plc

Market Cap 2.5Cr 3.35Cr 3Cr 2.74Cr 4.72Cr 314.47Cr 4.86Cr 33Cr 13Cr 167.79Cr 13Cr 12Cr 529.7Cr P/E 2027 *
2.59x
P/E 2028 * 7.92x
Enterprise Value 2.98Cr 3.99Cr 3.58Cr 3.27Cr 5.62Cr 374.77Cr 5.8Cr 39Cr 16Cr 199.97Cr 15Cr 15Cr 631.28Cr EV / Sales 2027 *
0.9x
EV / Sales 2028 * 1.22x
Free-Float
73.08%
Yield 2027 *
-
Yield 2028 * -
1 month-20.83%
3 months-25.97%
6 months-8.06%
Current year+9.62%
1 week 14
Extreme 14
14.5
1 month 14
Extreme 14
18
Current year 10.12
Extreme 10.125
21
1 year 10.12
Extreme 10.1221
21
3 years 9.5
Extreme 9.5
21
5 years 9.5
Extreme 9.5
39.73
10 years 1.69
Extreme 1.69
162.5
Manager TitleAgeSince
Chief Executive Officer 46 25/05/2015
Chief Operating Officer 57 -
Investor Relations Contact - -
Director TitleAgeSince
Director/Board Member 46 03/05/2017
Director/Board Member 64 29/06/2022
Director/Board Member 64 29/06/2022
Date Insider Type Main position Quantity % Market Cap. Importance
11/05/26 Free 937 0.0005% -
11/05/26 Buy

Chief Executive Officer

937 0.0005%
11/05/26 Free

Chief Operating Officer

937 0.0005%
Change 5-day change 1-year change 3-year change Capi.($)
0.00%0.00%+21.28%-5.00% 3.35Cr
-4.77%+8.46%-18.01%+35.17% 12TCr
-4.93%+2.65%+14.73%-33.31% 3.66TCr
+1.53%+0.01%+52.64% - 3.91TCr
-4.86%-9.33%+18.00%+132.31% 3.07TCr
+1.28%+12.07%-36.60%+30.50% 2.79TCr
-0.18%+14.99%+3.01%+63.63% 2.65TCr
-1.32%+4.48%+87.95%+274.27% 1.06TCr
-1.88%+1.85%+26.10%+203.97% 967.38Cr
+0.03%+4.45%+9.93%-28.74% 565.14Cr
Average -1.51%+3.96%+17.90%+74.76% 3.06TCr
Weighted average by Cap. -2.75%+5.38%+4.22%+53.54%

Financials

2027 *2028 *
Net sales 3.32Cr 4.44Cr 3.98Cr 3.64Cr 6.26Cr 417.09Cr 6.45Cr 44Cr 17Cr 222.55Cr 17Cr 16Cr 702.57Cr 3.9Cr 5.21Cr 4.67Cr 4.27Cr 7.35Cr 489.97Cr 7.58Cr 51Cr 21Cr 261.44Cr 20Cr 19Cr 825.34Cr
Net income 96L 1.28Cr 1.15Cr 1.05Cr 1.81Cr 120.6Cr 1.87Cr 13Cr 5.05Cr 64Cr 4.82Cr 4.71Cr 203.15Cr 31L 41.43L 37.16L 33.96L 58.41L 39Cr 60.25L 4.09Cr 1.63Cr 21Cr 1.56Cr 1.52Cr 66Cr
Net Debt 48L 64.15L 57.54L 52.58L 90.44L 60Cr 93.29L 6.34Cr 2.53Cr 32Cr 2.41Cr 2.36Cr 101.58Cr 2.24Cr 2.99Cr 2.68Cr 2.45Cr 4.22Cr 281.28Cr 4.35Cr 30Cr 12Cr 150.08Cr 11Cr 11Cr 473.8Cr
Projected Income Statement - Annual - XP Factory Plc
Logo XP Factory Plc
XP Factory plc is a United Kingdom-based experiential leisure business. The Company is the owner and operator of Escape Hunt, which offers escape-the-room experiences. Escape Hunt operates through a network of owner-operated sites in the United Kingdom and an international network of franchised sites across five continents, as well as through digitally delivered games which can be played remotely. Escape Hunt provides high-quality experiences for consumers, businesses and other organizations, catering for leisure and team-building occasions across groups of varying sizes. The Company has a strategy to grow Escape Hunt through the expansion of its owner-operated estate in the United Kingdom and internationally, alongside its franchise network and the continued development of high-quality games and experiences across multiple formats, including those incorporating branded intellectual property (IP) content.
Employees
1,264
Date Price Change Volume
06/26/06 GBX 14.25 0.00% 2,19,295
05/26/05 GBX 14.25 0.00% 22,340
04/26/04 GBX 14.25 0.00% 0
03/26/03 GBX 14.25 0.00% 655
02/26/02 GBX 14.25 0.00% 27,955
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - XP Factory Plc
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
0.1425GBP
Average target price
0.1900GBP
Spread / Average Target
+33.33%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - XP Factory Plc