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 | 24.7x - 27.3x | 26.0x |
| Selected Fwd Ps Multiple | 1.4x - 1.5x | 1.4x |
| Fair Value | £0.30 - £0.33 | £0.31 |
| Upside | 3.6% - 14.5% | 9.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Abound Energy Inc. | - | CNSX:ABND |
| Eos Energy Enterprises, Inc. | - | NasdaqCM:EOSE |
| Gelion plc | - | AIM:GELN |
| AFC Energy plc | - | AIM:AFC |
| Pod Point Group Holdings Plc | - | LSE:PODP |
| Invinity Energy Systems plc | - | AIM:IES |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABND | EOSE | GELN | AFC | PODP | IES | |||
| CNSX:ABND | NasdaqCM:EOSE | AIM:GELN | AIM:AFC | LSE:PODP | AIM:IES | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 99.3% | NM- | NM- | 25.1% | 85.7% | ||
| 3Y CAGR | NM- | 50.3% | 8.4% | 89.1% | -4.8% | 16.3% | ||
| Latest Twelve Months | NM | 37.6% | 11.7% | 1663.0% | -17.0% | -77.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4660.0% | -6994.3% | -503.8% | -3267.7% | -65.9% | -2313.4% | ||
| Prior Fiscal Year | NA | -1401.3% | -360.6% | -7698.2% | -130.8% | -105.3% | ||
| Latest Fiscal Year | -3753.2% | -6178.4% | -399.8% | -435.3% | -160.1% | -454.6% | ||
| Latest Twelve Months | -2774.8% | -4225.5% | -319.0% | -435.3% | -160.1% | -454.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.0x | -12.2x | -7.5x | -6.5x | -0.3x | -3.8x | ||
| Price / LTM Sales | 19.5x | 66.0x | 18.9x | 31.9x | 0.2x | 24.6x | ||
| LTM P/E Ratio | -0.7x | -1.6x | -5.9x | -7.3x | -0.1x | -5.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 19.5x | 66.0x | |||||
| Historical LTM P/S Ratio | 3.5x | 24.6x | 777.8x | |||||
| Selected Price / Sales Multiple | 24.7x | 26.0x | 27.3x | |||||
| (x) LTM Sales | 5 | 5 | 5 | |||||
| (=) Equity Value | 124 | 130 | 137 | |||||
| (/) Shares Outstanding | 440.6 | 440.6 | 440.6 | |||||
| Implied Value Range | 0.28 | 0.30 | 0.31 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.28 | 0.30 | 0.31 | 0.29 | ||||
| Upside / (Downside) | -1.6% | 3.6% | 8.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABND | EOSE | GELN | AFC | PODP | IES | |
| Value of Common Equity | 2 | 1,285 | 44 | 128 | 10 | 126 | |
| (/) Shares Outstanding | 36.4 | 248.6 | 176.9 | 856.8 | 156.9 | 440.6 | |
| Implied Stock Price | 0.05 | 5.17 | 0.25 | 0.15 | 0.07 | 0.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.05 | 5.17 | 0.25 | 0.15 | 0.07 | 0.29 | |
| 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 | |