Switch theme
Sign up to access all valuation multiples
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.
2004
94
LTM Revenue n/a
LTM EBITDA n/a
$6.3M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Shearwater Group has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Shearwater Group achieved revenue of $29.2M and an EBITDA of $0.4M.
Shearwater Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Shearwater Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $34.4M | $29.2M | XXX | XXX | XXX |
| Gross Profit | $13.9M | $8.3M | XXX | XXX | XXX |
| Gross Margin | 41% | 28% | XXX | XXX | XXX |
| EBITDA | -$8.3M | $0.4M | XXX | XXX | XXX |
| EBITDA Margin | -24% | 1% | XXX | XXX | XXX |
| Net Profit | -$0.4M | -$10.5M | XXX | XXX | XXX |
| Net Margin | -1% | -36% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Shearwater Group's stock price is GBP 0 (or $0).
Shearwater Group has current market cap of GBP 7.6M (or $9.8M), and EV of GBP 4.9M (or $6.3M).
See Shearwater Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.3M | $9.8M | XXX | XXX | XXX | XXX | n/a |
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 15, 2025, Shearwater Group has market cap of $9.8M and EV of $6.3M.
Shearwater Group's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Shearwater Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Shearwater Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $6.3M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | 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 UpShearwater Group's NTM/LTM revenue growth is Infinity%
Shearwater Group's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Shearwater Group'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 Shearwater Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Shearwater Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -105% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | 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 | 29% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 45% | 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 | |
| archTIS | XXX | XXX | XXX | XXX | XXX | XXX |
| FirstWave | XXX | XXX | XXX | XXX | XXX | XXX |
| Prophecy International | XXX | XXX | XXX | XXX | XXX | XXX |
| Qoria | XXX | XXX | XXX | XXX | XXX | XXX |
| Quick Heal | 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.
Shearwater Group acquired XXX companies to date.
Last acquisition by Shearwater Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Shearwater Group 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 Shearwater Group founded? | Shearwater Group was founded in 2004. |
| Where is Shearwater Group headquartered? | Shearwater Group is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Shearwater Group have? | As of today, Shearwater Group has 94 employees. |
| Who is the CEO of Shearwater Group? | Shearwater Group's CEO is Mr. Philip Leslie Higgins. |
| Is Shearwater Group publicy listed? | Yes, Shearwater Group is a public company listed on LON. |
| What is the stock symbol of Shearwater Group? | Shearwater Group trades under SWG ticker. |
| When did Shearwater Group go public? | Shearwater Group went public in 2004. |
| Who are competitors of Shearwater Group? | Similar companies to Shearwater Group include e.g. archTIS, FirstWave, Prophecy International, Qoria. |
| What is the current market cap of Shearwater Group? | Shearwater Group's current market cap is $9.8M |
| What is the current revenue growth of Shearwater Group? | Shearwater Group revenue growth between 2023 and 2024 was -15%. |
| Is Shearwater Group profitable? | Yes, Shearwater Group 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.
