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 P/E Multiple | -1.9x - -2.1x | -2.0x |
| Selected Fwd P/E Multiple | -3.6x - -3.9x | -3.7x |
| Fair Value | £0.10 - £0.11 | £0.11 |
| Upside | -16.7% - -7.9% | -12.3% |
| 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 / LTM EPS 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% | -126.4% | -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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.8x | -10.7x | -8.7x | -2.4x | -0.2x | -0.3x | ||
| Price / LTM Sales | 45.4x | 61.4x | 30.5x | 14.3x | 2.1x | 6.1x | ||
| LTM P/E Ratio | -0.8x | -1.0x | -11.9x | -3.3x | -3.8x | -2.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -11.9x | -3.3x | -0.8x | |||||
| Historical LTM P/E Ratio | -12.1x | -3.7x | -2.4x | |||||
| Selected P/E Multiple | -1.9x | -2.0x | -2.1x | |||||
| (x) LTM Net Income | (21) | (21) | (21) | |||||
| (=) Equity Value | 39 | 41 | 43 | |||||
| (/) Shares Outstanding | 440.6 | 440.6 | 440.6 | |||||
| Implied Value Range | 0.09 | 0.09 | 0.10 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.09 | 0.09 | 0.10 | 0.12 | ||||
| Upside / (Downside) | -27.1% | -23.2% | -19.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABND | EOSE | IKA | AFC | CWR | IES | |
| Value of Common Equity | 3 | 959 | 53 | 57 | 107 | 54 | |
| (/) Shares Outstanding | 36.3 | 226.6 | 168.1 | 854.4 | 193.8 | 440.6 | |
| Implied Stock Price | 0.07 | 4.23 | 0.32 | 0.07 | 0.55 | 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 | 4.23 | 0.32 | 0.07 | 0.55 | 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 | |