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 | 0.7x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.7x - 0.7x | 0.7x |
| Fair Value | £0.56 - £0.62 | £0.59 |
| Upside | 64.5% - 81.8% | 73.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| System1 Group PLC | - | AIM:SYS1 |
| STV Group plc | - | LSE:STVG |
| WPP plc | - | LSE:WPP |
| M&C Saatchi plc | - | AIM:SAA |
| Centaur Media Plc | - | LSE:CAU |
| The Pebble Group plc | - | AIM:PEBB |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SYS1 | STVG | WPP | SAA | CAU | PEBB | |||
| AIM:SYS1 | LSE:STVG | LSE:WPP | AIM:SAA | LSE:CAU | AIM:PEBB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.2% | 8.7% | 2.2% | 0.7% | -2.4% | 3.2% | ||
| 3Y CAGR | 9.5% | 9.2% | 4.8% | 0.1% | -3.5% | 2.9% | ||
| Latest Twelve Months | 33.7% | 11.6% | -0.7% | -5.9% | -5.9% | 0.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.7% | 9.1% | 0.0% | -0.5% | -8.1% | 3.6% | ||
| Prior Fiscal Year | 1.7% | 2.7% | 0.7% | -1.1% | 14.3% | 4.7% | ||
| Latest Fiscal Year | 6.8% | 5.7% | 3.7% | 3.0% | -27.3% | 5.1% | ||
| Latest Twelve Months | 9.0% | 5.7% | 3.7% | 3.0% | -27.3% | 5.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.6x | 6.4x | 6.2x | 6.2x | 8.3x | 4.5x | ||
| Price / LTM Sales | 1.6x | 0.4x | 0.4x | 0.5x | 1.2x | 0.4x | ||
| LTM P/E Ratio | 18.0x | 7.0x | 11.8x | 16.7x | -4.5x | 8.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.5x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 1.1x | 2.5x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 125 | 125 | 125 | |||||
| (=) Equity Value | 90 | 95 | 99 | |||||
| (/) Shares Outstanding | 160.5 | 160.5 | 160.5 | |||||
| Implied Value Range | 0.56 | 0.59 | 0.62 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.56 | 0.59 | 0.62 | 0.34 | ||||
| Upside / (Downside) | 63.8% | 72.4% | 81.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SYS1 | STVG | WPP | SAA | CAU | PEBB | |
| Value of Common Equity | 57 | 74 | 6,528 | 196 | 43 | 55 | |
| (/) Shares Outstanding | 12.7 | 45.7 | 1,073.0 | 121.2 | 147.4 | 160.5 | |
| Implied Stock Price | 4.50 | 1.63 | 6.08 | 1.62 | 0.30 | 0.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.50 | 1.63 | 6.08 | 1.62 | 0.30 | 0.34 | |
| 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 | |