Company Valuation: Sure Ventures Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5.886 6.314 6.48 5.183 6.796 2.981
Change - 7.27% 2.64% -20.02% 31.12% -56.14%
Enterprise Value (EV) 1 4.631 6.032 6.644 5.518 7.23 2.97
Change - 30.26% 10.14% -16.95% 31.03% -58.92%
P/E -166x 2.81x -14.6x -2.02x 0.87x -0.65x
PBR 1.19x 0.81x 0.81x 0.89x 0.49x 0.32x
PEG - -0x 0x -0x -0x 0x
Capitalization / Revenue 18.3x 2.45x -19,004x -2.5x 0.85x -0.75x
EV / Revenue 14.4x 2.34x -19,483x -2.67x 0.91x -0.75x
EV / EBITDA - - - - - -
EV / EBIT 73.2x 2.62x -21.3x -2.31x 0.95x -0.67x
EV / FCF -26.4x 4.21x -36x -3.64x 1.46x -1.01x
FCF Yield -3.79% 23.7% -2.77% -27.5% 68.4% -98.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006616 0.3736 -0.067 -0.3641 0.9851 -0.5786
Distribution rate - - - - - -
Net sales 1 0.322 2.575 -0.000341 -2.069 7.987 -3.984
EBITDA - - - - - -
EBIT 1 0.0632 2.303 -0.3122 -2.388 7.592 -4.463
Net income 1 -0.0354 2.196 -0.4296 -2.526 7.428 -4.598
Net Debt 1 -1.255 -0.2822 0.1633 0.3348 0.4342 -0.0108
Reference price 2 1.1000 1.0500 0.9750 0.7350 0.8550 0.3750
Nbr of stocks (in thousands) 5,351 6,013 6,646 7,052 7,948 7,948
Announcement Date 10/13/21 7/22/22 8/17/23 8/27/24 7/18/25 7/29/26
1GBP in Million2GBP
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.22M
20.46x5.82x12.46x2.04% 174B
15.66x3.75x - 2.26% 169B
17.89x7.77x - 1.4% 112B
24.55x12.85x22.04x3.97% 80.81B
14.52x5.46x - 1.8% 53.36B
12.3x1.9x5.82x1.19% 49.52B
5.38x5.51x3.96x3.42% 37.54B
14.64x5.32x16.57x1.8% 34.15B
Average 15.68x 6.05x 12.17x 2.24% 78.94B
Weighted average by Cap. 17.28x 6.09x 13.17x 2.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SURE Stock
  4. Valuation Sure Ventures Plc