|
Market Closed -
London S.E.
11:35:13 2026-10-16 am EDT
|
5-day change | 1st Jan Change | ||
| 14.60 GBX | -2.67% |
|
-4.58% | +12.31% |
| Sep. 28 | F.o Twenty Four Ltd acquired BBB Franchise Limited from XP Factory Plc for £11 million. | CI |
| Sep. 28 | XP Factory to Sell Boom Battle Bar Business for Up to GBP11 Million | MT |
Company Valuation: XP Factory Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 45.11 | 28.62 | 19.71 | 22.77 | 25.65 | - | - |
| Change | - | -36.56% | - | 15.56% | 12.63% | - | - |
| Enterprise Value (EV) 1 | 45.11 | 57.96 | 24.6 | 64.63 | 30.45 | 48.04 | 30.95 |
| Change | - | 28.47% | - | 162.77% | -52.9% | 57.77% | -35.58% |
| P/E | -45.5x | - | -15.8x | -5.04x | 2.65x | 8.11x | 6.95x |
| PBR | - | 1.3x | - | 1.14x | 1.16x | 1.07x | - |
| PEG | - | - | - | -0x | -0x | -0.1x | 0.4x |
| Capitalization / Revenue | - | 0.64x | 0.34x | 0.39x | 0.77x | 0.66x | 1.22x |
| EV / Revenue | - | 1.3x | 0.43x | 1.1x | 0.92x | 1.23x | 1.47x |
| EV / EBITDA | - | 7.21x | 2.34x | 6.32x | 3.85x | 5.69x | 3.87x |
| EV / EBIT | - | 13.5x | 6.32x | 81.3x | 8.23x | 13.1x | 5.63x |
| EV / FCF | - | 21x | 127x | -44.3x | -7.81x | 285x | -155x |
| FCF Yield | - | 4.77% | 0.78% | -2.26% | -12.8% | 0.35% | -0.65% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -0.0066 | - | -0.0071 | -0.0258 | 0.055 | 0.018 | 0.021 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | - | 44.75 | 57.34 | 58.65 | 33.2 | 39 | 21.1 |
| EBITDA 1 | - | 8.037 | 10.5 | 10.22 | 7.9 | 8.448 | 8 |
| EBIT 1 | - | 4.281 | 3.893 | 0.795 | 3.7 | 3.663 | 5.5 |
| Net income 1 | -0.994 | - | -1.251 | -4.56 | 9.6 | 3.1 | 3.6 |
| Net Debt 1 | - | 29.34 | 4.892 | 41.86 | 4.8 | 22.39 | 5.3 |
| Reference price 2 | 0.3000 | 0.1900 | 0.1125 | 0.1300 | 0.1460 | 0.1460 | 0.1460 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 2.73x | 0.94x | 3.94x | - | 34.92M | |
| 15.79x | 4.4x | 11.86x | 1.02% | 125B | |
| 26.08x | 5.35x | 18.87x | -.--% | 37.51B | |
| 15.69x | 2.04x | 8x | 0.65% | 35.03B | |
| 39.18x | 6.51x | 19.64x | 0.53% | 32.33B | |
| 24.75x | 1.83x | 7.59x | 0.81% | 25.14B | |
| 40.97x | 5.91x | 25.42x | -.--% | 22.56B | |
| 25.41x | 3.07x | 10.86x | -.--% | 9.06B | |
| 27.3x | 2.77x | 10.26x | 5.82% | 5.45B | |
| Average | 24.21x | 3.65x | 12.94x | 1.1% | 32.41B | |
| Weighted average by Cap. | 22.93x | 4.29x | 13.78x | 0.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XPF Stock
- Valuation XP Factory Plc
Select your edition
All financial news and data tailored to specific country editions
