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 | -2.5x - -2.8x | -2.7x |
| Selected Fwd P/E Multiple | 2.1x - 2.3x | 2.2x |
| Fair Value | £0.00060 - £0.00066 | £0.00063 |
| Upside | 8.4% - 19.8% | 14.1% |
| Benchmarks | - | Full Ticker |
| Dianomi plc | - | AIM:DNM |
| NAHL Group Plc | - | AIM:NAH |
| The Mission Group plc | - | AIM:TMG |
| Time Out Group plc | - | AIM:TMO |
| Mirriad Advertising plc | - | AIM:MIRI |
| MediaZest plc | - | AIM:MDZ |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DNM | NAH | TMG | TMO | MIRI | MDZ | |||
| AIM:DNM | AIM:NAH | AIM:TMG | AIM:TMO | AIM:MIRI | AIM:MDZ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -43.5% | -34.1% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -47.4% | NM- | NM- | NM- | ||
| Latest Twelve Months | 76.0% | 172.9% | 107.0% | 65.4% | 37.7% | 61.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.5% | 7.2% | 0.2% | -38.8% | -733.2% | -12.1% | ||
| Prior Fiscal Year | 1.4% | 0.9% | -5.8% | -25.0% | -1018.4% | -23.7% | ||
| Latest Fiscal Year | -9.7% | 0.9% | 0.5% | -4.4% | -606.5% | -7.0% | ||
| Latest Twelve Months | -2.2% | 2.0% | 0.5% | -6.2% | -548.8% | -7.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 8.5x | 4.7x | 47.1x | 0.6x | 217.9x | ||
| Price / LTM Sales | 0.4x | 0.8x | 0.1x | 1.2x | 1.7x | 0.4x | ||
| LTM P/E Ratio | -17.8x | 40.9x | 27.3x | -19.5x | -0.3x | -5.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -19.5x | -0.3x | 40.9x | |||||
| Historical LTM P/E Ratio | -5.4x | -1.6x | 26.0x | |||||
| Selected P/E Multiple | -2.5x | -2.7x | -2.8x | |||||
| (x) LTM Net Income | (0) | (0) | (0) | |||||
| (=) Equity Value | 1 | 1 | 1 | |||||
| (/) Shares Outstanding | 1,696.4 | 1,696.4 | 1,696.4 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Upside / (Downside) | -42.1% | -39.1% | -36.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DNM | NAH | TMG | TMO | MIRI | MDZ | |
| Value of Common Equity | 11 | 34 | 22 | 123 | 3 | 1 | |
| (/) Shares Outstanding | 30.0 | 47.5 | 89.6 | 357.3 | 1,032.6 | 1,696.4 | |
| Implied Stock Price | 0.38 | 0.71 | 0.24 | 0.35 | 0.00 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.38 | 0.71 | 0.24 | 0.35 | 0.00 | 0.00 | |
| 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 | |