Valuation XP Factory Plc

Stocks

Delayed London S.E. Other stock markets 04:35:19 2026-08-07 am EDT			5-day change	1st Jan Change
19.00 ^GBX	-1.30%		+10.14%	+46.15%

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	33.81	-	-
Change	-	51.7%	-34.64%	-	75.5%	-	-
Enterprise Value (EV) ¹	21.02	44.36	58.33	24.16	59.8	58.5	56.7
Change	-	111.06%	31.49%	-	147.51%	-2.17%	-3.07%
P/E	-	-44.7x	-	-15.5x	-20.1x	-19.4x	-23.2x
PBR	-	-	1.32x	-	1.52x	1.53x	1.41x
PEG	-	-	-	-	-0.6x	-6.21x	1.4x
Capitalization / Revenue	4.19x	-	0.65x	0.34x	0.57x	0.59x	0.56x
EV / Revenue	3.01x	-	1.3x	0.42x	1.01x	1.02x	0.95x
EV / EBITDA	7.92x	-	7.26x	2.3x	6.54x	6.43x	5.7x
EV / EBIT	-	-	13.6x	6.21x	27.5x	27.1x	21.3x
EV / FCF	-	-	21.1x	125x	-31.4x	165x	99.7x
FCF Yield	-	-	4.73%	0.8%	-3.19%	0.61%	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	0.1925	0.1925	0.1925
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP FACTORY PLC	-20.05x	1.01x	6.54x	-	45.49M
VAIL RESORTS, INC.	33.76x	2.83x	10.72x	6.05%	5.23B
SKISTAR AB	21.02x	2.94x	9.97x	2.11%	1.36B
Average	11.58x	2.26x	9.08x	4.08%	2.21B
Weighted average by Cap.	30.78x	2.84x	10.54x	5.24%