Valuation XP Factory Plc

Stocks

Delayed London S.E. 02:59:59 2026-09-25 am EDT			5-day change	1st Jan Change
18.00 ^GBX	0.00%		+1.41%	+38.46%

Sep. 07	XP Factory Plc Reports Earnings Results for the Full Year Ended March 29, 2026	CI
Sep. 07	Earnings Flash (XPF.L) XP Factory PLC Posts FY26 Loss GBX-2.58	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2025	2026	2027	2028
Market Cap ¹	45.11	28.62	19.71	22.77	31.62	-
Change	-	-36.56%	-	15.56%	38.86%	-
Enterprise Value (EV) ¹	45.11	57.96	24.6	64.63	56.3	54.51
Change	-	28.47%	-	162.77%	-12.89%	-3.19%
P/E	-45.5x	-	-15.8x	-5.04x	-18.2x	-21.7x
PBR	-	1.3x	-	1.14x	1.43x	1.32x
PEG	-	-	-	-0x	0.3x	1.3x
Capitalization / Revenue	-	0.64x	0.34x	0.39x	0.55x	0.53x
EV / Revenue	-	1.3x	0.43x	1.1x	0.98x	0.91x
EV / EBITDA	-	7.21x	2.34x	6.32x	6.19x	5.48x
EV / EBIT	-	13.5x	6.32x	81.3x	26x	20.5x
EV / FCF	-	21x	127x	-44.3x	159x	95.8x
FCF Yield	-	4.77%	0.78%	-2.26%	0.63%	1.04%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0066	-	-0.0071	-0.0258	-0.0099	-0.0083
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	44.75	57.34	58.65	57.34	59.85
EBITDA ¹	-	8.037	10.5	10.22	9.097	9.948
EBIT ¹	-	4.281	3.893	0.795	2.162	2.663
Net income ¹	-0.994	-	-1.251	-4.56	-1.7	-1.5
Net Debt ¹	-	29.34	4.892	41.86	24.68	22.89
Reference price ²	0.3000	0.1900	0.1125	0.1300	0.1800	0.1800
Nbr of stocks (in thousands)	150,383	150,633	175,158	175,158	175,658	-
Announcement Date	5/23/23	3/19/24	9/1/25	9/7/26	-	-

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	-18.18x	0.98x	6.19x	-	41.79M
VAIL RESORTS, INC.	32.66x	2.73x	10.43x	6.44%	4.91B
SKISTAR AB	20.32x	2.84x	9.66x	2.24%	1.25B
Average	11.60x	2.19x	8.76x	4.34%	2.07B
Weighted average by Cap.	29.83x	2.74x	10.25x	5.59%