Switch theme
Sign up to access all valuation multiples
Cohort PLC is a holding company. It is engaged in providing services to customers in defense, security, and related markets. The company operates through two divisions: Communications and Intelligence, and Sensors and Effectors It generates maximum revenue from the Communications and Intelligence segment. Geographically, it derives the majority of its revenue from the UK and has a presence in Portugal, other EC countries, Germany, Asia Pacific and Africa, and North and South America.
2006
1.2K+
LTM Revenue $309M
LTM EBITDA $43.5M
$696M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Cohort has a last 12-month revenue of $309M and a last 12-month EBITDA of $43.5M.
In the most recent fiscal year, Cohort achieved revenue of $261M and an EBITDA of $37.7M.
Cohort expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Cohort valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $235M | $261M | XXX | XXX | XXX |
| Gross Profit | $72.9M | $83.5M | XXX | XXX | XXX |
| Gross Margin | 31% | 32% | XXX | XXX | XXX |
| EBITDA | $29.7M | $37.7M | XXX | XXX | XXX |
| EBITDA Margin | 13% | 14% | XXX | XXX | XXX |
| Net Profit | $11.8M | $14.6M | XXX | XXX | XXX |
| Net Margin | 5% | 6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 18, 2025, Cohort's stock price is GBP 13 (or $16).
Cohort has current market cap of GBP 571M (or $735M), and EV of GBP 541M (or $696M).
See Cohort trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $696M | $735M | XXX | XXX | XXX | XXX | $0.60 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 18, 2025, Cohort has market cap of $735M and EV of $696M.
Cohort's trades at 2.3x LTM EV/Revenue multiple, and 16.0x LTM EBITDA.
Analysts estimate Cohort's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Cohort and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $696M | XXX | XXX | XXX |
| EV/Revenue | 2.4x | XXX | XXX | XXX |
| EV/EBITDA | 16.7x | XXX | XXX | XXX |
| P/E | 31.1x | XXX | XXX | XXX |
| P/E/Growth | 1.2x | XXX | XXX | XXX |
| EV/FCF | 33.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpCohort's NTM/LTM revenue growth is 17%
Cohort's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Cohort's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Cohort's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Cohort and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 27% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 31% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 27% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 27% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Theon | XXX | XXX | XXX | XXX | XXX | XXX |
| Austal | XXX | XXX | XXX | XXX | XXX | XXX |
| Codan | XXX | XXX | XXX | XXX | XXX | XXX |
| Droneshield | XXX | XXX | XXX | XXX | XXX | XXX |
| Electro Optic Systems | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Cohort acquired XXX companies to date.
Last acquisition by Cohort was XXXXXXXX, XXXXX XXXXX XXXXXX . Cohort acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Cohort founded? | Cohort was founded in 2006. |
| Where is Cohort headquartered? | Cohort is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Cohort have? | As of today, Cohort has 1.2K+ employees. |
| Who is the CEO of Cohort? | Cohort's CEO is Mr. Andrew Stephen Thomis. |
| Is Cohort publicy listed? | Yes, Cohort is a public company listed on LON. |
| What is the stock symbol of Cohort? | Cohort trades under CHRT ticker. |
| When did Cohort go public? | Cohort went public in 2006. |
| Who are competitors of Cohort? | Similar companies to Cohort include e.g. Theon, Austal, Codan, Droneshield. |
| What is the current market cap of Cohort? | Cohort's current market cap is $735M |
| What is the current revenue of Cohort? | Cohort's last 12-month revenue is $309M. |
| What is the current EBITDA of Cohort? | Cohort's last 12-month EBITDA is $43.5M. |
| What is the current EV/Revenue multiple of Cohort? | Current revenue multiple of Cohort is 2.3x. |
| What is the current EV/EBITDA multiple of Cohort? | Current EBITDA multiple of Cohort is 16.0x. |
| What is the current revenue growth of Cohort? | Cohort revenue growth between 2023 and 2024 was 11%. |
| Is Cohort profitable? | Yes, Cohort is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
