Valuation XP Factory Plc

Stocks

Delayed London S.E. Other stock markets 09:16:50 2026-06-22 am EDT			5-day change	1st Jan Change
19.48 ^GBX	+0.39%		+7.60%	+49.81%

May. 12	Fuels' drives NWF profit ahead of market consensus	AN
May. 12	XP Factory initiates annualised cost reductions of about £1 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	29.24	44.36	29	19.27	34.08	-	-
Change	-	51.7%	-34.64%	-	76.87%	-	-
Enterprise Value (EV) ¹	21.02	44.36	58.33	24.16	60.06	58.76	56.97
Change	-	111.06%	31.49%	-	148.6%	-2.16%	-3.05%
P/E	-	-44.7x	-	-15.5x	-20.2x	-19.6x	-23.4x
PBR	-	-	1.32x	-	1.53x	1.54x	1.42x
PEG	-	-	-	-	-0.6x	-6.27x	1.4x
Capitalization / Revenue	4.19x	-	0.65x	0.34x	0.57x	0.59x	0.57x
EV / Revenue	3.01x	-	1.3x	0.42x	1.01x	1.02x	0.95x
EV / EBITDA	7.92x	-	7.26x	2.3x	6.57x	6.46x	5.73x
EV / EBIT	-	-	13.6x	6.21x	27.6x	27.2x	21.4x
EV / FCF	-	-	21.1x	125x	-31.5x	166x	100x
FCF Yield	-	-	4.73%	0.8%	-3.17%	0.6%	1%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	-0.0066	-	-0.0071	-0.0096	-0.0099	-0.0083
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	6.984	-	44.75	57.34	59.39	57.34	59.85
EBITDA ¹	2.653	-	8.037	10.5	9.147	9.097	9.948
EBIT ¹	-	-	4.281	3.893	2.174	2.162	2.663
Net income ¹	-	-0.994	-	-1.251	-1.7	-1.7	-1.5
Net Debt ¹	-8.225	-	29.34	4.892	25.98	24.68	22.89
Reference price ²	0.3300	0.2950	0.1925	0.1100	0.1940	0.1940	0.1940
Nbr of stocks (in thousands)	88,620	150,383	150,633	175,158	175,658	-	-
Announcement Date	5/31/22	5/23/23	3/19/24	9/1/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XP FACTORY PLC	-20.21x	1.01x	6.57x	-	45.08M
VAIL RESORTS, INC.	33.32x	2.8x	10.63x	6.13%	5.16B
SKISTAR AB	20.84x	2.88x	9.83x	2.29%	1.3B
Average	11.32x	2.23x	9.01x	4.21%	2.17B
Weighted average by Cap.	30.46x	2.81x	10.44x	5.36%