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
Do you have a dispute with a business?
Make it public