Company Valuation: Avation PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 66.01 52.12 87.19 99.23 103.5 86.23 - -
Change - -21.05% 67.29% 13.81% 4.35% -16.73% - -
Enterprise Value (EV) 1 679.8 711.4 613.2 587.1 554 474.1 483.8 511.7
Change - 4.64% -13.8% -4.25% -5.64% -14.43% 2.06% 5.77%
P/E -0.97x 3.27x - - - - 11.6x 8.99x
PBR 0.57x 0.25x - - - - - -
PEG - -0x - - - - - 0.3x
Capitalization / Revenue 0.75x 0.5x 1.15x 1.43x 1.27x 1.11x 1.16x 1.04x
EV / Revenue 7.76x 6.82x 8.11x 8.49x 6.78x 6.12x 6.49x 6.15x
EV / EBITDA 8.83x 7.83x 6.82x 9.95x 7.41x 6.53x 7.12x 6.91x
EV / EBIT 16x 13.1x 10.5x 9.42x 16.1x 12.1x 13x 12.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 0.00746 0.00914 0.0171 0.0297
Rate of return - - - - 0.48% 0.65% 1.21% 2.11%
EPS 2 -0.9752 0.2292 - - - - 0.1212 0.1565
Distribution rate - - - - - - 14.1% 19%
Net sales 1 87.58 104.4 75.62 69.19 81.7 77.5 74.49 83.15
EBITDA 1 77.02 90.89 89.89 59.02 74.78 72.62 67.95 74.1
EBIT 1 42.55 54.34 58.14 62.32 34.46 39.29 37.25 41.47
Net income -63.14 15.92 - - - - - -
Net Debt 1 613.8 659.2 526 487.9 450.5 387.8 397.6 425.5
Reference price 2 0.950 0.750 1.230 1.400 1.555 1.408 1.408 1.408
Nbr of stocks (in thousands) 69,488 69,488 70,883 70,878 66,589 59,880 - -
Announcement Date 9/30/21 9/29/22 9/28/23 9/26/24 10/2/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 6.09x6.5x0.65% 114M
8.54x7.27x8.38x1.11% 22.26B
10.09x4.38x42.61x3.38% 8.42B
17.01x7.4x11.95x1.52% 6.13B
18.78x3.01x7.55x1.42% 3.57B
8.8x - - 3.68% 2.53B
6.98x8.69x11.19x6.52% 1.83B
Average 11.70x 6.14x 14.70x 2.61% 6.41B
Weighted average by Cap. 10.76x 6.41x 15.75x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AVAP Stock
  4. Valuation Avation PLC