|
Delayed
London S.E.
08:37:02 2026-11-09 am EST
|
5-day change | 1st Jan Change | ||
| 143.00 GBX | -0.69% |
|
+3.25% | +18.18% |
| Oct. 19 | Intercede shares up as receives GBP1 million purchase order | AN |
| Oct. 19 | Intercede Group Wins GBP1 Million Professional Services Order in US | MT |
Company Valuation: Intercede Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35.14 | 36.39 | 64.05 | 83.89 | 45.72 | 87.86 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 92.15% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 64.66 | 60.66 | 54.76 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 151.35% | -6.19% | -9.73% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 27.2x | 20.9x | 16x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 3.85x | 3.21x | 2.64x |
| PEG | - | - | 0x | - | - | -7.48x | 0.7x | 0.5x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 4.18x | 3.66x | 3.25x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 3.08x | 2.53x | 2.03x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 12.9x | 9.63x | 6.84x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 14.1x | 10.3x | 7.21x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 20.2x | 15.2x | 9.13x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 4.95% | 6.59% | 11% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.022 | 0.096 | - | 0.055 | 0.053 | 0.069 | 0.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9.925 | 12.11 | 19.96 | 17.71 | 17.16 | 21 | 24 | 27 |
| EBITDA 1 | 0.562 | 1.3 | 6.2 | 4.5 | 4 | 5 | 6.3 | 8 |
| EBIT 1 | 0.492 | 0.6 | 5.665 | 4.042 | 3.6 | 4.6 | 5.9 | 7.6 |
| Net income 1 | - | - | 6.023 | - | 3.376 | 3.2 | 4.2 | 5.4 |
| Net Debt 1 | - | -8.334 | -17.23 | -18.67 | -20 | -23.2 | -27.2 | -33.1 |
| Reference price 2 | 0.610 | 0.625 | 1.100 | 1.435 | 0.760 | 1.440 | 1.440 | 1.440 |
| Nbr of stocks (in thousands) | 57,612 | 58,232 | 58,232 | 58,457 | 60,163 | 61,013 | - | - |
| Announcement Date | 6/8/22 | 6/20/23 | 6/18/24 | 6/24/25 | 6/23/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.17x | 3.08x | 12.93x | - | 117M | |
| 26.64x | 9.92x | 16.09x | 0.74% | 3,940B | |
| 95.82x | 43.76x | 70.53x | -.--% | 386B | |
| 17.4x | 5.28x | 9.17x | 1.77% | 362B | |
| 29.21x | 5.96x | 18.52x | 1.28% | 271B | |
| 203.65x | 17.65x | 51.68x | -.--% | 256B | |
| 1789.01x | 36.18x | 118.37x | -.--% | 223B | |
| 24.07x | 15.46x | 18.42x | -.--% | 130B | |
| 71.34x | 6.52x | 17.07x | -.--% | 106B | |
| 13.1x | 3.49x | 7.29x | -.--% | 93.14B | |
| Average | 229.74x | 14.73x | 34.01x | 0.42% | 576.76B | |
| Weighted average by Cap. | 107.23x | 13.02x | 24.87x | 0.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IGP Stock
- Valuation Intercede Group plc
Select your edition
All financial news and data tailored to specific country editions
