Company Valuation: Blackbird plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 56.99 66.15 113 53.31 22.1 18.39
Change - 16.07% 70.87% -52.84% -58.53% -16.82%
Enterprise Value (EV) 1 49.4 59.9 100.4 43.33 15.67 14.62
Change - 21.24% 67.62% -56.84% -63.85% -6.7%
P/E ratio -23.8x -35x -48.8x -27.7x -8.82x -7.77x
PBR 6.53x 9.27x 8.73x 4.76x 2.51x 2.44x
PEG - 1.6x -3.9x 1.6x -0.3x 0.8x
Capitalization / Revenue 52.9x 42.2x 54.7x 18.7x 11.4x 11.4x
EV / Revenue 45.8x 38.2x 48.6x 15.2x 8.09x 9.09x
EV / EBITDA -23x -31.2x -55.9x -20.7x -5.5x -5.57x
EV / EBIT -22.7x -30.9x -54.9x -20.1x -5.35x -5.46x
EV / FCF -33.6x -63.8x -335x -20.7x -5.34x -4.8x
FCF Yield -2.97% -1.57% -0.3% -4.83% -18.7% -20.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007142 -0.0056 -0.006306 -0.005228 -0.006799 -0.006115
Distribution rate - - - - - -
Net sales 1 1.078 1.567 2.066 2.847 1.937 1.608
EBITDA 1 -2.146 -1.917 -1.797 -2.094 -2.846 -2.622
EBIT 1 -2.179 -1.939 -1.828 -2.152 -2.927 -2.678
Net income 1 -2.129 -1.881 -2.135 -1.917 -2.493 -2.347
Net Debt 1 -7.587 -6.248 -12.63 -9.975 -6.439 -3.77
Reference price 2 0.1700 0.1962 0.3075 0.1450 0.0600 0.0475
Nbr of stocks (in thousands) 335,239 337,054 367,566 367,631 368,411 387,077
Announcement Date 4/24/20 3/19/21 3/15/22 3/22/23 3/4/24 7/27/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.71M
23.32x8.92x14.77x0.9% 2,979B
237.63x72.03x145.18x-.--% 324B
155.37x9.3x20.33x-.--% 81.67B
72.51x14.5x30.31x-.--% 77.17B
202.27x64.41x201.46x - 63.02B
40.02x2.54x16.18x-.--% 64.26B
-42.76x6.73x27.94x-.--% 46.62B
-104.27x5.55x33.87x-.--% 36.22B
24.7x4.36x12.26x1.19% 34.5B
Average 67.64x 20.92x 55.81x 0.26% 370.61B
Weighted average by Cap. 47.25x 15.29x 30.14x 0.75%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. FBT Stock
  4. Valuation Blackbird plc