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 | 24.8x - 27.4x | 26.1x |
| Selected Fwd P/E Multiple | 5.1x - 5.6x | 5.4x |
| Fair Value | £0.42 - £0.46 | £0.44 |
| Upside | -35.6% - -28.8% | -32.2% |
| Benchmarks | - | Full Ticker |
| Mirriad Advertising plc | - | AIM:MIRI |
| MediaZest plc | - | AIM:MDZ |
| Time Out Group plc | - | AIM:TMO |
| Eagle Eye Solutions Group plc | - | AIM:EYE |
| SpaceandPeople plc | - | AIM:SAL |
| NAHL Group Plc | - | AIM:NAH |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MIRI | MDZ | TMO | EYE | SAL | NAH | |||
| AIM:MIRI | AIM:MDZ | AIM:TMO | AIM:EYE | AIM:SAL | AIM:NAH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | -43.5% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 37.7% | 61.3% | 65.4% | 3250.8% | 117.9% | 172.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -733.2% | -12.1% | -38.8% | 2.9% | -25.9% | 7.2% | ||
| Prior Fiscal Year | -1018.4% | -23.7% | -25.0% | 2.8% | -36.5% | 0.9% | ||
| Latest Fiscal Year | -606.5% | -7.0% | -4.4% | 12.0% | 2.5% | 0.9% | ||
| Latest Twelve Months | -548.8% | -7.0% | -6.2% | 16.3% | 4.8% | 2.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.7x | 202.7x | 45.0x | 17.5x | 4.3x | 8.1x | ||
| Price / LTM Sales | 1.5x | 0.3x | 1.1x | 2.4x | 0.3x | 0.8x | ||
| LTM P/E Ratio | -0.3x | -4.4x | -18.1x | 14.8x | 5.8x | 38.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -18.1x | -0.3x | 14.8x | |||||
| Historical LTM P/E Ratio | -8.3x | 66.7x | 352.5x | |||||
| Selected P/E Multiple | 24.8x | 26.1x | 27.4x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 20 | 21 | 22 | |||||
| (/) Shares Outstanding | 47.5 | 47.5 | 47.5 | |||||
| Implied Value Range | 0.42 | 0.44 | 0.46 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.42 | 0.44 | 0.46 | 0.65 | ||||
| Upside / (Downside) | -35.4% | -32.0% | -28.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MIRI | MDZ | TMO | EYE | SAL | NAH | |
| Value of Common Equity | 2 | 1 | 114 | 116 | 2 | 31 | |
| (/) Shares Outstanding | 1,032.6 | 1,696.4 | 357.3 | 29.7 | 1.9 | 47.5 | |
| Implied Stock Price | 0.00 | 0.00 | 0.32 | 3.90 | 0.98 | 0.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.00 | 0.00 | 0.32 | 3.90 | 0.98 | 0.65 | |
| 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 | |