Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.9x - 1.0x | 0.9x |
| Selected Fwd Ps Multiple | 0.9x - 0.9x | 0.9x |
| Fair Value | £0.081 - £0.089 | £0.085 |
| Upside | 61.3% - 78.3% | 69.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Manolete Partners Plc | - | AIM:MANO |
| Acuity RM Group Plc | - | AIM:ACRM |
| Supernova Digital Assets Plc | - | OFEX:SOL |
| Lift Global Ventures Plc | - | OFEX:LFT |
| Guinness VCT Plc | - | LSE:GVCT |
| ADVFN Plc | - | AIM:AFN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MANO | ACRM | SOL | LFT | GVCT | AFN | |||
| AIM:MANO | AIM:ACRM | OFEX:SOL | OFEX:LFT | LSE:GVCT | AIM:AFN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.8% | NM- | NM- | NM- | NM- | -12.6% | ||
| 3Y CAGR | -1.9% | NM- | NM- | NM- | NM- | -21.2% | ||
| Latest Twelve Months | 11.3% | NM | 219.9% | -34.7% | NM | -10.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.3% | -206.4% | -192.8% | -139.8% | -0.9% | -11.0% | ||
| Prior Fiscal Year | -15.1% | -568.3% | 286.0% | -90.8% | 2411.6% | -34.1% | ||
| Latest Fiscal Year | 3.5% | -98.2% | 82.5% | -207.0% | -56.5% | -19.1% | ||
| Latest Twelve Months | 0.3% | -74.8% | 82.5% | -266.8% | 41.4% | -18.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | -0.2x | 0.7x | -0.2x | NA | 1.3x | ||
| Price / LTM Sales | 1.2x | 1.1x | 0.6x | 0.5x | 27.3x | 0.6x | ||
| LTM P/E Ratio | 398.7x | -1.5x | 0.7x | -0.2x | 65.9x | -3.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.1x | 27.3x | |||||
| Historical LTM P/S Ratio | 0.5x | 1.6x | 2.1x | |||||
| Selected Price / Sales Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) LTM Sales | 4 | 4 | 4 | |||||
| (=) Equity Value | 4 | 4 | 4 | |||||
| (/) Shares Outstanding | 46.3 | 46.3 | 46.3 | |||||
| Implied Value Range | 0.08 | 0.08 | 0.09 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.08 | 0.08 | 0.09 | 0.05 | ||||
| Upside / (Downside) | 57.9% | 66.2% | 74.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MANO | ACRM | SOL | LFT | GVCT | AFN | |
| Value of Common Equity | 36 | 2 | 2 | 0 | 9 | 2 | |
| (/) Shares Outstanding | 43.8 | 150.1 | 1,536.2 | 95.7 | 9.4 | 46.3 | |
| Implied Stock Price | 0.82 | 0.02 | 0.00 | 0.00 | 0.95 | 0.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.82 | 0.02 | 0.00 | 0.00 | 0.95 | 0.05 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |