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 | 3.9x - 4.3x | 4.1x |
| Selected Fwd Ps Multiple | 3.4x - 3.8x | 3.6x |
| Fair Value | £3.60 - £3.98 | £3.79 |
| Upside | 14.3% - 26.3% | 20.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| NIOX Group Plc | - | AIM:NIOX |
| Inspiration Healthcare Group plc | - | AIM:IHC |
| Advanced Medical Solutions Group plc | - | AIM:AMS |
| Surgical Innovations Group plc | - | AIM:SUN |
| MyHealthChecked PLC | - | AIM:MHC |
| Tristel plc | - | AIM:TSTL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NIOX | IHC | AMS | SUN | MHC | TSTL | |||
| AIM:NIOX | AIM:IHC | AIM:AMS | AIM:SUN | AIM:MHC | AIM:TSTL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.9% | 19.4% | 11.6% | 1.8% | 369.0% | 9.9% | ||
| 3Y CAGR | 14.4% | 0.6% | 17.8% | 23.8% | 503.3% | 10.6% | ||
| Latest Twelve Months | 13.6% | -16.5% | 40.7% | 8.3% | -37.1% | 10.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -18.2% | 0.7% | 13.1% | -15.8% | -2301.3% | 11.6% | ||
| Prior Fiscal Year | 25.8% | 0.7% | 12.6% | 2.3% | 6.8% | 12.4% | ||
| Latest Fiscal Year | 8.1% | -16.0% | 4.0% | -4.2% | -1.4% | 15.5% | ||
| Latest Twelve Months | 8.1% | -28.5% | 4.0% | -5.0% | -11.1% | 14.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.9x | -16.0x | 12.9x | -11.4x | -1.1x | 15.3x | ||
| Price / LTM Sales | 5.2x | 0.4x | 2.3x | 0.4x | 0.8x | 3.4x | ||
| LTM P/E Ratio | 63.9x | -1.5x | 56.4x | -7.5x | -7.0x | 24.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.8x | 5.2x | |||||
| Historical LTM P/S Ratio | 4.8x | 5.3x | 9.6x | |||||
| Selected Price / Sales Multiple | 3.9x | 4.1x | 4.3x | |||||
| (x) LTM Sales | 44 | 44 | 44 | |||||
| (=) Equity Value | 168 | 177 | 186 | |||||
| (/) Shares Outstanding | 47.7 | 47.7 | 47.7 | |||||
| Implied Value Range | 3.53 | 3.71 | 3.90 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.53 | 3.71 | 3.90 | 3.15 | ||||
| Upside / (Downside) | 11.9% | 17.8% | 23.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NIOX | IHC | AMS | SUN | MHC | TSTL | |
| Value of Common Equity | 217 | 15 | 400 | 5 | 7 | 150 | |
| (/) Shares Outstanding | 398.0 | 89.7 | 218.0 | 932.8 | 52.0 | 47.7 | |
| Implied Stock Price | 0.55 | 0.17 | 1.83 | 0.01 | 0.14 | 3.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.55 | 0.17 | 1.83 | 0.01 | 0.14 | 3.15 | |
| 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 | |