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 | -0.1x - -0.2x | -0.2x |
| Selected Fwd P/E Multiple | -2.2x - -2.4x | -2.3x |
| Fair Value | £0.0071 - £0.0078 | £0.0075 |
| Upside | -5.5% - 4.5% | -0.5% |
| Benchmarks | - | Full Ticker |
| Ascent Resources Plc | - | AIM:AST |
| The Parkmead Group plc | - | AIM:PMG |
| Star Energy Group Plc | - | AIM:STAR |
| Capricorn Energy PLC | - | LSE:CNE |
| Rockhopper Exploration plc | - | AIM:RKH |
| Sound Energy plc | - | AIM:SOU |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AST | PMG | STAR | CNE | RKH | SOU | |||
| AIM:AST | AIM:PMG | AIM:STAR | LSE:CNE | AIM:RKH | AIM:SOU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 15.4% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -220.3% | 110.9% | -151.4% | 91.2% | 1735.8% | -1736.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4642.5% | -119.8% | -75.2% | -8529.9% | 2312.9% | NA | ||
| Prior Fiscal Year | -60.3% | -286.6% | -9.1% | -70.9% | NA | NA | ||
| Latest Fiscal Year | NA | 86.4% | -25.9% | -8.5% | NA | NA | ||
| Latest Twelve Months | NA | 68.3% | -25.9% | -8.5% | NA | NA | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.5x | 5.0x | 3.9x | 3.3x | -185.9x | -9.9x | ||
| Price / LTM Sales | NA | 4.0x | 0.2x | 1.3x | NA | NA | ||
| LTM P/E Ratio | -1.1x | 5.9x | -0.8x | -15.7x | 14.1x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -15.7x | -0.8x | 14.1x | |||||
| Historical LTM P/E Ratio | -3.2x | -1.5x | 1.5x | |||||
| Selected P/E Multiple | -0.1x | -0.2x | -0.2x | |||||
| (x) LTM Net Income | (127) | (127) | (127) | |||||
| (=) Equity Value | 18 | 19 | 20 | |||||
| (/) Shares Outstanding | 2,080.6 | 2,080.6 | 2,080.6 | |||||
| Implied Value Range | 0.01 | 0.01 | 0.01 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.01 | 0.01 | 0.01 | 0.01 | ||||
| Upside / (Downside) | 17.2% | 23.3% | 29.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AST | PMG | STAR | CNE | RKH | SOU | |
| Value of Common Equity | 3 | 18 | 9 | 197 | 656 | 16 | |
| (/) Shares Outstanding | 810.9 | 109.3 | 130.6 | 68.6 | 640.5 | 2,080.6 | |
| Implied Stock Price | 0.00 | 0.16 | 0.07 | 2.87 | 1.02 | 0.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.34 | 1.34 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.00 | 0.16 | 0.07 | 2.14 | 0.76 | 0.01 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.34 | 1.34 | 1.00 | |