Shearwater Group Valuation Multiples

Shearwater Group Overview

About Shearwater Group

Shearwater Group PLC is a UK-based company focused on providing digital resilience solutions. The company delivers cybersecurity, network monitoring technologies, managed security services, Data Loss Prevention, Identity & Access Security, IT Solutions, Penetration Testing & Red Teaming, and other services. Its operating segment includes software and services. The company generates maximum revenue from the Services segment. Its geographical segments include the United Kingdom(UK) and Europe(excluding the UK), North America, and the Rest of the world, of which the majority of the revenue is derived from the UK.

Founded

2004

HQ

Employees

90

Website

shearwatergroup.com

Sectors

CybersecurityB2B SaaSHorizontal SaaS

Financials (FY)

Revenue: $53M

EBITDA: ($12M)

EV

$10M

Valuation Multiples

Multiples.vc

Start free trial

Shearwater Group Financials

Shearwater Group reported last fiscal year revenue of $53M and negative EBITDA of ($12M).

In the same fiscal year, Shearwater Group generated $13M in gross profit, ($12M) in EBITDA losses, and had net loss of ($16M).

Shearwater Group P&L

In the most recent fiscal year, Shearwater Group reported revenue of $53M and EBITDA of ($12M).

Shearwater Group expects next 12-month revenue of XXX and NTM EBITDA of XXX

Shearwater Group Stock Performance

Shearwater Group has current market cap of $12M, and enterprise value of $10M.

Shearwater Group's stock price is $0.52.

Shearwater Group Valuation Multiples

Shearwater Group trades at 0.2x EV/Revenue multiple, and (0.8x) EV/EBITDA.

Shearwater Group Financial Valuation Multiples

As of April 20, 2026, Shearwater Group has market cap of $12M and EV of $10M.

Equity research analysts estimate Shearwater Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Shearwater Group has a P/E ratio of (0.8x).

Shearwater Group Margins & Growth Rates

Shearwater Group's revenue in the last fiscal year declined by (10%).

Shearwater Group's revenue per employee in the last FY averaged $0.6M, while opex per employee averaged $0.3M for the same period.

Shearwater Group's rule of 40 is 5% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Shearwater Group's rule of X is 2% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Shearwater Group Public Comps

See public comps and valuation multiples for other Cybersecurity comps.

Shearwater Group M&A Activity

Shearwater Group acquired XXX companies to date.

Last acquisition by Shearwater Group was on XXXXXXXX, XXXXX. Shearwater Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).

Shearwater Group Investment Activity

Shearwater Group invested in XXX companies to date.

Shearwater Group made its latest investment on XXXXXXXX, XXXXX. Shearwater Group invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).