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 Pb Multiple | 0.4x - 0.4x | 0.4x |
| Historical Pb Multiple | 0.3x - 0.6x | 0.4x |
| Fair Value | £0.33 - £0.37 | £0.35 |
| Upside | 50.6% - 66.4% | 58.5% |
| Benchmarks | - | Full Ticker |
| MediaZest plc | - | AIM:MDZ |
| NAHL Group Plc | - | AIM:NAH |
| Dianomi plc | - | AIM:DNM |
| Time Out Group plc | - | AIM:TMO |
| Mirriad Advertising plc | - | AIM:MIRI |
| The Mission Group plc | - | AIM:TMG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MDZ | NAH | DNM | TMO | MIRI | TMG | |||
| AIM:MDZ | AIM:NAH | AIM:DNM | AIM:TMO | AIM:MIRI | AIM:TMG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -43.5% | NM- | NM- | NM- | -34.1% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | -47.4% | ||
| Latest Twelve Months | 61.3% | 172.9% | 76.0% | 65.4% | 37.7% | 107.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.1% | 7.2% | -1.5% | -38.8% | -733.2% | 0.1% | ||
| Prior Fiscal Year | -23.7% | 0.9% | 1.4% | -25.0% | -1018.4% | -6.8% | ||
| Latest Fiscal Year | -7.0% | 0.9% | -9.7% | -4.4% | -606.5% | 0.5% | ||
| Latest Twelve Months | -7.0% | 2.0% | -2.2% | -6.2% | -548.8% | 0.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -23.7% | -0.8% | -2.8% | -30.7% | -74.9% | -0.1% | ||
| Prior Fiscal Year | -57.3% | 0.7% | 4.4% | -60.4% | -85.1% | -13.3% | ||
| Latest Twelve Months | -33.5% | 1.4% | -7.2% | -24.2% | -94.9% | 1.0% | ||
| Next Fiscal Year | 40.6% | 2.4% | 6.8% | 197.5% | -1148.7% | 5.8% | ||
| Two Fiscal Years Forward | 56.9% | 6.3% | 10.3% | 97.0% | 121.2% | 6.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.8x | 0.4x | 1.1x | 1.5x | 0.1x | ||
| Price / LTM EPS | -4.4x | 38.4x | -16.6x | -18.1x | -0.3x | 25.3x | ||
| Price / Book | 1.6x | 0.5x | 1.2x | 4.5x | 0.3x | 0.3x | ||
| Price / Fwd Book | 1.0x | 0.5x | 1.2x | 0.0x | -0.5x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.2x | 4.5x | |||||
| Historical P/B Ratio | 0.3x | 0.4x | 0.6x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) Book Value | 79 | 79 | 79 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MDZ | NAH | DNM | TMO | MIRI | TMG | |
| Value of Common Equity | 1 | 31 | 11 | 114 | 2 | 20 | |
| (/) Shares Outstanding | 1,696.4 | 47.5 | 30.0 | 357.3 | 1,032.6 | 90.6 | |
| Implied Stock Price | 0.00 | 0.65 | 0.36 | 0.32 | 0.00 | 0.22 | |
| 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 | 0.65 | 0.36 | 0.32 | 0.00 | 0.22 | |
| 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 | |