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 | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.0x - 4.7x | 2.0x |
| Fair Value | £0.16 - £0.18 | £0.17 |
| Upside | 37.6% - 52.1% | 44.8% |
| Benchmarks | - | Full Ticker |
| Abound Energy Inc. | - | CNSX:ABND |
| Eos Energy Enterprises, Inc. | - | NasdaqCM:EOSE |
| Ilika plc | - | AIM:IKA |
| AFC Energy plc | - | AIM:AFC |
| Ceres Power Holdings plc | - | LSE:CWR |
| Invinity Energy Systems plc | - | AIM:IES |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABND | EOSE | IKA | AFC | CWR | IES | |||
| CNSX:ABND | NasdaqCM:EOSE | AIM:IKA | AIM:AFC | LSE:CWR | AIM:IES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 67.4% | -320.1% | 23.4% | 0.3% | 47.6% | -3.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4314.9% | -7701.4% | -539.9% | -3267.7% | -126.5% | -2553.3% | ||
| Prior Fiscal Year | NA | -1401.3% | -1039.3% | -7698.2% | -241.9% | -629.7% | ||
| Latest Fiscal Year | NA | -6178.4% | -230.2% | -435.3% | -54.5% | -105.3% | ||
| Latest Twelve Months | -6052.1% | -6178.4% | -255.8% | -435.3% | -54.5% | -237.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -230.5% | -453.1% | -24.6% | -36.8% | -13.9% | -52.1% | ||
| Prior Fiscal Year | -138.2% | NM | -26.0% | -45.5% | -26.1% | -43.3% | ||
| Latest Twelve Months | NM | NM | -20.6% | -56.8% | -16.9% | -34.8% | ||
| Next Fiscal Year | #NUM! | 6.7% | -28.0% | -70.1% | -13.1% | -90.8% | ||
| Two Fiscal Years Forward | #NUM! | -2.3% | -29.9% | -579.3% | -14.1% | -254.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 45.4x | 73.3x | 34.5x | 13.8x | 2.3x | 5.9x | ||
| Price / LTM EPS | -0.8x | -1.2x | -13.5x | -3.2x | -4.2x | -2.5x | ||
| Price / Book | -2.2x | -1.1x | 2.9x | 1.8x | 0.8x | 0.7x | ||
| Price / Fwd Book | -10.4x | -1.0x | 3.9x | 3.8x | 0.9x | 4.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -2.2x | 0.8x | 2.9x | |||||
| Historical P/B Ratio | 0.0x | 2.0x | 4.7x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 77 | 77 | 77 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABND | EOSE | IKA | AFC | CWR | IES | |
| Value of Common Equity | 3 | 1,144 | 60 | 56 | 119 | 52 | |
| (/) Shares Outstanding | 36.3 | 226.6 | 168.1 | 854.4 | 193.8 | 440.6 | |
| Implied Stock Price | 0.07 | 5.05 | 0.36 | 0.07 | 0.62 | 0.12 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.07 | 5.05 | 0.36 | 0.07 | 0.62 | 0.12 | |
| Trading Currency | CAD | USD | GBP | GBP | GBP | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |