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 Pb Multiple | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 0.9x - 2.9x | 1.4x |
| Fair Value | £0.018 - £0.020 | £0.019 |
| Upside | -36.6% - -29.9% | -33.3% |
| Benchmarks | - | Full Ticker |
| The Brighton Pier Group PLC | - | AIM:PIER |
| The Gym Group plc | - | LSE:GYM |
| Deliveroo plc | - | LSE:ROO |
| Tortilla Mexican Grill plc | - | AIM:MEX |
| Trainline plc | - | LSE:TRN |
| Comptoir Group PLC | - | AIM:COM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PIER | GYM | ROO | MEX | TRN | COM | |||
| AIM:PIER | LSE:GYM | LSE:ROO | AIM:MEX | LSE:TRN | AIM:COM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 4.1% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -1735.1% | 152.4% | 99.5% | 49.8% | 139.8% | -124.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.4% | -17.9% | -10.5% | 0.0% | -20.1% | -11.0% | ||
| Prior Fiscal Year | 10.8% | -4.1% | -0.9% | -1.1% | 6.5% | 1.9% | ||
| Latest Fiscal Year | -21.7% | 1.9% | 0.0% | -1.7% | 8.6% | -5.1% | ||
| Latest Twelve Months | -11.7% | 1.9% | 0.0% | -1.1% | 12.7% | -7.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.9% | -13.3% | -20.7% | 164.8% | -5.3% | -31.9% | ||
| Prior Fiscal Year | 19.3% | -6.4% | -2.8% | -17.1% | 7.7% | 13.2% | ||
| Latest Twelve Months | -18.9% | 3.4% | 0.0% | -25.6% | 17.8% | -94.4% | ||
| Next Fiscal Year | -8.7% | 3.6% | 23.1% | -36.9% | 26.5% | -20.4% | ||
| Two Fiscal Years Forward | -9.5% | 4.9% | 29.9% | -76.6% | 30.0% | -25.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 1.1x | 0.9x | 0.2x | 2.8x | 0.1x | ||
| Price / LTM EPS | -1.3x | 56.3x | -19504.5x | -19.1x | 22.1x | -1.4x | ||
| Price / Book | 0.3x | 1.9x | 4.4x | 5.7x | 4.0x | 2.4x | ||
| Price / Fwd Book | 0.3x | 1.9x | 4.7x | 6.8x | 4.0x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 4.0x | 5.7x | |||||
| Historical P/B Ratio | 0.9x | 1.4x | 2.9x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 1 | 1 | 1 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PIER | GYM | ROO | MEX | TRN | COM | |
| Value of Common Equity | 5 | 248 | 1,950 | 14 | 1,201 | 3 | |
| (/) Shares Outstanding | 37.3 | 178.7 | 1,451.2 | 38.7 | 419.7 | 122.7 | |
| Implied Stock Price | 0.13 | 1.39 | 1.34 | 0.35 | 2.86 | 0.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.13 | 1.39 | 1.34 | 0.35 | 2.86 | 0.03 | |
| 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 | |