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 |
|---|---|---|
| Adjusted Earnings | 5.347 M - 17.379 M | 8.563 M |
| Discount Rate | 13.8% - 11.8% | 12.8% |
| Fair Value | £0.0018 - £2.82 | £0.73 |
| Upside | -99.5% - 623.4% | 88.0% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Jun-24 | ||
| (GBP in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 35 | 27 | 48 | 58 | 66 | 64 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (1) | (2) | 2 | (1) | (1) | (1) | |
| (+) Net Interest Expense | 1 | 1 | 1 | 1 | 2 | 2 | |
| (+) Other Non Operating Exp. | |||||||
| (+) D&A | 2 | 2 | 3 | 3 | 4 | 4 | |
| (+) Non-recurring Items | (3) | 1 | 1 | 0 | 0 | ||
| Adjusted EBITDA | 2 | (1) | 8 | 4 | 5 | 6 | |
| (-) D&A | (2) | (2) | (3) | (3) | (4) | (4) | |
| Adjusted EBIT | 0 | (3) | 5 | 1 | 1 | 2 | |
| % of Revenue | 0.6% | -12.0% | 10.4% | 1.9% | 1.7% | 2.4% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 1.7% | 10.4% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (GBP in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 39 | 67 | 148 | 54 | |||
| (+) Cash & Short Term Investments | 4 | 4 | 4 | 4 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (43) | (43) | (43) | (43) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 0 | 28 | 109 | 15 | |||
| (/) Shares Outstanding | 38.7 | 38.7 | 38.7 | 38.7 | |||
| Implied Stock Price (GBP) | 0.00 | 0.73 | 2.82 | 0.39 | |||
| FX Rate: GBP/GBP | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (GBP) | 0.00 | 0.73 | 2.82 | 0.39 | |||
| Upside / (Downside) | -99.55% | 87.97% | 623.43% | ||||
| Stock Price | 0.39 | ||||||
| Stock Price Close | 0.39 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | GBP | ||||||
| Trading Currency | GBP | ||||||
| FX Rate: GBP/GBP | 1.00 | ||||||
| Market Cap | 15.1 | ||||||
| Shares Outstanding | 38.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||