Do you have a dispute with a business?
Make it public
COMPANY VALUATION (Beta)
INNOVATIVE UTILITIES (UK) LIMITED
Debt:
Cash:
PRIVATE COMPANY (LTD) VALUATION Sector = "Civil engineering" |
PUBLIC COMPANY (PLC) VALUATION Sector = "Industrial Engineering" |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Metric | Data for company | Mupltiple x | Enterprise Value £ | Equity Value £ | Weight | Datapoints | Mupltiple x | Enterprise Value £ | Equity Value £ | Weight | Datapoints |
Employees: | x |
... |
... |
... |
|||||||
Revenue: | x |
... |
... |
... |
x |
... |
... |
... |
|||
EBITDA: | x |
... |
... |
... |
|||||||
EBIT: | x |
... |
... |
... |
|||||||
Net Profit: | x |
... |
... |
... |
x |
... |
... |
... |
|||
WEIGHTED AVERAGE | ... |
... |
1 | ... |
... |
1 |
Enter or Change the red or green fields above to calculate a new valuation.
CHARTS
SOURCE DATA
Private Companies
Year end | Company Name | Cons | Currency | Funds Raised | Pre-Money Valuation | Post-Money Valuation | Employees | Cash | LT Debt | Enterprise Value | Net Assets | Revenue | Op profit | Net profit | EV/employee | EV/Revenue | EV/EBIT | PMV/NP |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2019-12-31 | MWH TREATMENT LIMITED | 0 | GBP | 28,924,900 | 3,213,880 | 32,138,800 | 40,734,000 | 0 | -37,520,120 | 0 | 223,246,000 | 3,577,000 | 8,093,000 | -0.17 | -10.49 | 0.40 | ||
2022-09-30 | C.R. REYNOLDS LIMITED | 0 | GBP | 153,543 | 2,763,610 | 2,917,150 | 49 | 5,274,597 | 0 | -2,510,987 | 0 | 30,258,336 | 3,616,655 | 3,257,097 | -51,245 | -0.08 | -0.69 | 0.85 |
2022-03-31 | PHOENIX SURFACING LIMITED | 0 | GBP | 77,000 | 1,155,000 | 1,232,000 | 51 | 2,561,819 | 305,728 | -1,101,091 | 0 | 19,607,480 | 1,147,998 | 905,273 | -21,590 | -0.06 | -0.96 | 1.28 |
2022-03-31 | RHOMBERG SERSA UK LIMITED | 0 | GBP | 1,715,889 | 12,011,200 | 13,727,100 | 56 | 280,978 | 0 | 11,730,222 | 0 | 1,081,568 | 209,468 | 11.11 | ||||
2021-03-31 | RHOMBERG SERSA UK LIMITED | 0 | GBP | 1,500,000 | 19,500,000 | 21,000,000 | 47 | 1,281,533 | 2,961,320 | 21,179,787 | 0 | -6,074,865 | 450,634 | -3.21 | ||||
2022-03-31 | RHOMBERG SERSA UK LIMITED | 1 | GBP | 1,715,889 | 12,011,200 | 13,727,100 | -2,906,947 | 0 | 14,918,147 | 0 | 652,709 | 518,920 | 22.86 | 23.15 | ||||
2022-06-30 | LOGIKAL LTD. | 0 | GBP | 42,790 | 1,397,000 | 1,439,790 | 77 | 1,571,563 | 0 | -174,563 | 0 | 897,118 | -2,267 | 1.56 | ||||
2021-06-30 | LOGIKAL LTD. | 0 | GBP | 169,305 | 1,016,940 | 1,186,240 | 62 | 1,526,780 | 0 | -509,840 | 0 | 764,644 | -8,223 | 1.33 | ||||
2019-12-31 | SOCOTEC BUILDING & REAL ESTATE HOLDINGS LIMITED | 0 | EUR | 645,218,900,000 | 124,896 | 645,219,000,000 | 0 | 0 | 124,896 | 0 | ||||||||
2019-12-31 | BUTLER & YOUNG HOLDINGS LIMITED | 0 | EUR | 645,218,750,000 | 143,824 | 645,219,000,000 | 0 | 0 | 143,824 | 0 | 700,291,000,000 | 700,291,000,000 | 0.00 | 0.00 | ||||
2019-12-31 | EGS ENERGY LIMITED | 0 | GBP | 1,267 | 9,316 | 10,583 | 124,963 | 1,800,945 | 1,685,298 | 0 | ||||||||
2021-02-28 | EXETER GROUNDWORKS LIMITED | 0 | GBP | 1,996 | 4 | 2,000 | 6 | 17,335 | 69,050 | 51,719 | 0 | 8,620 | ||||||
2020-12-31 | THE GATEWAY GROUP OF COMPANIES LIMITED | 0 | GBP | 78,369 | 1,880,860 | 1,959,220 | 4 | 4,935 | 0 | 1,875,925 | 0 | 4,665,930 | 468,981 | 0.40 | ||||
2020-09-30 | GEORGE COX LIMITED | 0 | GBP | 750,000 | 6,749,950 | 7,499,950 | 4 | 1,124 | 817,750 | 7,566,576 | 0 | 185,867 | 22,225 | 27,482 | 1,891,644 | 40.71 | 340.45 | 245.61 |
2022-09-30 | GLOBAL OTEC RESOURCES LTD | 0 | GBP | 257,577 | 2,942,540 | 3,200,110 | 2 | 43,052 | 0 | 2,899,488 | 0 | 1,449,744 | ||||||
2020-03-31 | IES UTILITIES GROUP LTD | 0 | GBP | 149,909 | 204,606 | 354,515 | 4 | 49,051 | 211,506 | 367,061 | 0 | 2,003,458 | -533,127 | -495,540 | 91,765 | 0.18 | -0.69 | -0.41 |
2022-12-31 | TAGENERGY DEVELOPMENT UK LIMITED | 0 | GBP | 1,160,000 | 2,320,000 | 3,480,000 | 2 | 396,096 | 0 | 1,923,904 | 0 | 961,952 |
Public Companies
Company | Company Number | Market Cap GBP | Enterprise Value GBP | PE | EV/Revenue | EV/EBITDA |
---|---|---|---|---|---|---|
WEIR GROUP PLC | SC002934 | 5,425,890,000 | 5,883,210,000 | 23.3 | 2.3 | 12.0 |
SPIRAX GROUP PLC | 00596337 | 4,751,670,000 | 6,425,370,000 | 29.3 | 3.9 | 15.2 |
VESUVIUS PLC | 08217766 | 930,900,000 | 1,364,180,000 | 10.4 | 0.7 | 5.3 |
AB DYNAMICS PLC | 08393914 | 401,700,000 | 443,758,000 | 34.9 | 4.3 | 17.6 |
AVINGTRANS PLC | 01968354 | 134,840,000 | 140,189,000 | 21.2 | 1.1 | 10.2 |
MPAC GROUP PLC | 00124855 | 133,560,000 | 102,377,000 | 36.6 | 0.9 | 10.4 |
CASTINGS PLC | 00091580 | 119,080,000 | 103,062,000 | 8.1 | 0.5 | 3.6 |
RENOLD PLC | 00249688 | 116,490,000 | 150,287,000 | 7.7 | 0.6 | 3.9 |
XAAR PLC | 03320972 | 68,660,000 | 84,544,300 | 87.7 | 1.2 | 23.3 |
TANFIELD GROUP PLC | 04061965 | 5,860,000 | 2,457,010 | 4.1 | 0.8 | -14.0 |
XEROS TECHNOLOGY GROUP PLC | 08684474 | 2,860,000 | 5,589,410 | 12.0 | 18.8 | -0.4 |