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
Last FY Revenue $30.4M
Last FY EBITDA $0.4M
$13.0M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
In the most recent fiscal year, Shearwater Group achieved revenue of $30.4M 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| NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|
| Revenue | XXX | $30.4M | XXX | XXX | XXX |
| Gross Profit | XXX | $9.2M | XXX | XXX | XXX |
| Gross Margin | XXX | 30% | XXX | XXX | XXX |
| EBITDA | XXX | $0.4M | XXX | XXX | XXX |
| EBITDA Margin | XXX | 1% | XXX | XXX | XXX |
| EBIT | XXX | -$4.3M | XXX | XXX | XXX |
| EBIT Margin | XXX | -14% | XXX | XXX | XXX |
| Net Profit | XXX | -$2.9M | XXX | XXX | XXX |
| Net Margin | XXX | -10% | XXX | XXX | XXX |
| Net Debt | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Shearwater Group's stock price is GBP 1 (or $1).
Shearwater Group has current market cap of GBP 12.4M (or $16.6M), and EV of GBP 9.7M (or $13.0M).
See Shearwater Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $13.0M | $16.6M | 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
Start Free TrialAs of May 30, 2025, Shearwater Group has market cap of $16.6M and EV of $13.0M.
Shearwater Group's trades at 0.3x EV/Revenue multiple, and 8.4x EV/EBITDA.
Equity research analysts estimate Shearwater Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Shearwater Group's P/E ratio is not available.
See valuation multiples for Shearwater Group and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $16.6M | XXX | $16.6M | XXX | XXX | XXX |
| EV (current) | $13.0M | XXX | $13.0M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 8.4x | XXX | XXX | XXX |
| EV/EBIT | n/a | XXX | -6.6x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | -2.4x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -105.3x | 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.
Start Free TrialShearwater Group's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Shearwater Group's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Shearwater Group's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Shearwater Group and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 4% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 45% | 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.
Start Free Trial| 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 $16.6M |
| 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.
