Valuation XP Factory Plc

Stocks

Delayed London S.E. Other stock markets 12:29:59 03/07/2026 pm IST			5-day change	1st Jan Change
19.00 ^GBX	0.00%		-2.56%	+46.15%

12/05	Fuels' drives NWF profit ahead of market consensus	AN
12/05	XP Factory initiates annualised cost reductions of about £1 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	29.24	44.36	29	19.27	33.37	-	-
Change	-	51.7%	-34.64%	-	73.22%	-	-
Enterprise Value (EV) ¹	21.02	44.36	58.33	24.16	59.36	58.06	56.26
Change	-	111.06%	31.49%	-	145.69%	-2.19%	-3.09%
P/E	-	-44.7x	-	-15.5x	-19.8x	-19.2x	-22.9x
PBR	-	-	1.32x	-	1.5x	1.51x	1.39x
PEG	-	-	-	-	-0.6x	-6.14x	1.4x
Capitalization / Revenue	4.19x	-	0.65x	0.34x	0.56x	0.58x	0.56x
EV / Revenue	3.01x	-	1.3x	0.42x	1x	1.01x	0.94x
EV / EBITDA	7.92x	-	7.26x	2.3x	6.49x	6.38x	5.66x
EV / EBIT	-	-	13.6x	6.21x	27.3x	26.8x	21.1x
EV / FCF	-	-	21.1x	125x	-31.1x	164x	98.9x
FCF Yield	-	-	4.73%	0.8%	-3.21%	0.61%	1.01%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-0.0066	-	-0.0071	-0.0096	-0.0099	-0.0083
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	6.984	-	44.75	57.34	59.39	57.34	59.85
EBITDA ¹	2.653	-	8.037	10.5	9.147	9.097	9.948
EBIT ¹	-	-	4.281	3.893	2.174	2.162	2.663
Net income ¹	-	-0.994	-	-1.251	-1.7	-1.7	-1.5
Net Debt ¹	-8.225	-	29.34	4.892	25.98	24.68	22.89
Reference price ²	0.3300	0.2950	0.1925	0.1100	0.1900	0.1900	0.1900
Nbr of stocks (in thousands)	88,620	1,50,383	1,50,633	1,75,158	1,75,658	-	-
Announcement Date	31/05/22	23/05/23	19/03/24	01/09/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XP FACTORY PLC	-19.79x	1x	6.49x	-	4.46Cr
VAIL RESORTS, INC.	32.37x	2.75x	10.44x	6.31%	501.29Cr
SKISTAR AB	20.73x	2.9x	9.84x	2.14%	132.07Cr
Average	11.10x	2.22x	8.92x	4.23%	212.61Cr
Weighted average by Cap.	29.60x	2.77x	10.29x	5.44%