Company Valuation: The Scottish American Investment Company P.L.C.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 494.7 628.4 754.4 950 897.9 954
Change - 27.04% 20.05% 25.92% -5.48% 6.25%
Enterprise Value (EV) 1 569.9 702.9 825.9 1,034 988.4 1,041
Change - 23.34% 17.49% 25.19% -4.4% 5.36%
P/E ratio -28.7x 5.7x 8.37x 5.88x -13.6x 9.05x
PBR 1.02x 1.05x 1.03x 1.02x 1.06x 1.02x
PEG - -0x -0.3x 0.1x 0x -0x
Capitalization / Revenue -52.2x 5.32x 7.8x 6.09x -17.9x 7.86x
EV / Revenue -60.1x 5.95x 8.54x 6.63x -19.7x 8.58x
EV / EBITDA - - - - - -
EV / EBIT -43.2x 6.17x 8.94x 6.86x -17.9x 8.97x
EV / FCF -45.2x 10.3x 15.4x 11.6x -26.8x 14.8x
FCF Yield -2.21% 9.68% 6.5% 8.6% -3.72% 6.78%
Dividend per Share 2 0.115 0.1188 0.12 0.1268 0.1382 0.141
Rate of return 3.28% 2.79% 2.59% 2.34% 2.72% 2.64%
EPS 2 -0.1224 0.7468 0.5545 0.9199 -0.3722 0.5911
Distribution rate -94% 15.9% 21.6% 13.8% -37.1% 23.9%
Net sales 1 -9.475 118.1 96.68 156 -50.05 121.4
EBITDA - - - - - -
EBIT 1 -13.19 113.8 92.33 150.8 -55.22 116
Net income 1 -16.91 107.6 85.14 157 -65.58 105
Net Debt 1 75.24 74.47 71.41 83.9 90.53 87.39
Reference price 2 3.510 4.260 4.640 5.410 5.080 5.350
Nbr of stocks (in thousands) 140,931 147,521 162,596 175,601 176,751 178,316
Announcement Date 2/19/19 3/3/20 4/14/21 3/3/22 3/3/23 2/14/24
1GBP in Million2GBP
Estimates

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield Capi. ($)
-18.47x-18.11x - +8.23%3.41B
Average -18.46x -18.11x - +8.23% 3.41B
Weighted average by Cap. -18.46x -18.11x - +8.23%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart THE-SCOTTISH-AMERICAN-INV

Historical PBR trend

evolution-chart THE-SCOTTISH-AMERICAN-INV

Evolution Enterprise Value / Sales

evolution-chart THE-SCOTTISH-AMERICAN-INV

Change in Enterprise Value/EBITDA

evolution-chart THE-SCOTTISH-AMERICAN-INV
  1. Stock Market
  2. Equities
  3. SCAM Stock
  4. Valuation The Scottish American Investment Company P.L.C.