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 | 1.8x - 2.0x | 1.9x |
| Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | £4.23 - £4.68 | £4.45 |
| Upside | 27.8% - 41.3% | 34.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ubisoft Entertainment SA | - | LSE:0NVL |
| Electronic Arts Inc. | - | LSE:0IFX |
| Manchester United plc | - | LSE:0Z1Q |
| One Media iP Group Plc | - | AIM:OMIP |
| Everyman Media Group plc | - | AIM:EMAN |
| Frontier Developments plc | - | AIM:FDEV |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0NVL | 0IFX | 0Z1Q | OMIP | EMAN | FDEV | |||
| LSE:0NVL | LSE:0IFX | LSE:0Z1Q | AIM:OMIP | AIM:EMAN | AIM:FDEV | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.6% | 6.2% | 1.1% | 6.8% | 10.5% | -0.1% | ||
| 3Y CAGR | -3.7% | 2.2% | 10.2% | 3.6% | 29.8% | -0.5% | ||
| Latest Twelve Months | -17.5% | -1.3% | -6.2% | -2.9% | 18.0% | -6.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.6% | 15.2% | -13.8% | 7.3% | -21.9% | 1.3% | ||
| Prior Fiscal Year | 6.9% | 16.8% | -4.4% | 11.5% | -3.0% | -20.0% | ||
| Latest Fiscal Year | -8.4% | 15.0% | -17.1% | 11.8% | -8.0% | -24.1% | ||
| Latest Twelve Months | -8.4% | 15.0% | -10.1% | 11.8% | -8.0% | 18.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 147.9x | 20.1x | 16.9x | 5.1x | 17.3x | 12.0x | ||
| Price / LTM Sales | 0.6x | 5.2x | 3.4x | 2.0x | 0.3x | 1.4x | ||
| LTM P/E Ratio | -7.6x | 34.8x | -33.5x | 16.7x | -4.2x | 8.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 2.0x | 5.2x | |||||
| Historical LTM P/S Ratio | 1.1x | 4.5x | 11.9x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Sales | 89 | 89 | 89 | |||||
| (=) Equity Value | 163 | 172 | 180 | |||||
| (/) Shares Outstanding | 38.6 | 38.6 | 38.6 | |||||
| Implied Value Range | 4.22 | 4.44 | 4.67 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.22 | 4.44 | 4.67 | 3.31 | ||||
| Upside / (Downside) | 27.5% | 34.3% | 41.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0NVL | 0IFX | 0Z1Q | OMIP | EMAN | FDEV | |
| Value of Common Equity | 1,189 | 39,045 | 2,185 | 10 | 36 | 128 | |
| (/) Shares Outstanding | 132.3 | 251.3 | 170.7 | 222.4 | 91.2 | 38.6 | |
| Implied Stock Price | 8.99 | 155.39 | 12.80 | 0.04 | 0.40 | 3.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.73 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.99 | 155.39 | 17.46 | 0.04 | 0.40 | 3.31 | |
| Trading Currency | EUR | USD | USD | GBP | GBP | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.73 | 1.00 | 1.00 | 1.00 | |
The video below provides an overview of the key benefits to help you get the most out of InvestingPro.