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 | -3.9x - -4.3x | -4.1x |
| Selected Fwd P/E Multiple | -16.2x - -17.9x | -17.0x |
| Fair Value | €0.29 - €0.32 | €0.31 |
| Upside | -12.2% - -2.9% | -7.6% |
| Benchmarks | - | Full Ticker |
| Getech Group plc | - | AIM:GTC |
| Tekmar Group plc | - | AIM:TGP |
| Plexus Holdings plc | - | AIM:POS |
| EnergyPathways plc | - | AIM:EPP |
| ABL Group ASA | - | LSE:0QXF |
| Chesterfield Special Cylinders Holdings Plc | - | DB:PRS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GTC | TGP | POS | EPP | 0QXF | PRS | |||
| AIM:GTC | AIM:TGP | AIM:POS | AIM:EPP | LSE:0QXF | DB:PRS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -13.6% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 10.6% | NM- | ||
| Latest Twelve Months | 69.4% | 6.8% | -316.6% | 35.3% | -78.4% | -9648.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -64.6% | -13.6% | -292.4% | NA | 2.3% | -26.6% | ||
| Prior Fiscal Year | -128.0% | -24.6% | -270.0% | NA | 3.3% | -0.1% | ||
| Latest Fiscal Year | -33.8% | -15.5% | 23.1% | NA | 1.4% | -15.8% | ||
| Latest Twelve Months | -33.8% | -25.5% | -5.7% | NA | 0.7% | -24.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.9x | -2.3x | 8.3x | -7.1x | 10.2x | -6.5x | ||
| Price / LTM Sales | 0.7x | 0.3x | 1.5x | NA | 0.4x | 0.9x | ||
| LTM P/E Ratio | -2.0x | -1.2x | -25.6x | -7.8x | 53.0x | -3.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -25.6x | -2.0x | 53.0x | |||||
| Historical LTM P/E Ratio | -5.5x | -1.9x | -1.2x | |||||
| Selected P/E Multiple | -3.9x | -4.1x | -4.3x | |||||
| (x) LTM Net Income | (3) | (3) | (3) | |||||
| (=) Equity Value | 13 | 14 | 15 | |||||
| (/) Shares Outstanding | 43.7 | 43.7 | 43.7 | |||||
| Implied Value Range | 0.30 | 0.32 | 0.33 | |||||
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.35 | 0.36 | 0.38 | 0.33 | ||||
| Upside / (Downside) | 4.9% | 10.4% | 15.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GTC | TGP | POS | EPP | 0QXF | PRS | |
| Value of Common Equity | 3 | 9 | 15 | 9 | 120 | 13 | |
| (/) Shares Outstanding | 152.5 | 138.7 | 172.7 | 195.4 | 130.8 | 43.7 | |
| Implied Stock Price | 0.02 | 0.06 | 0.09 | 0.05 | 0.92 | 0.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.10 | 0.87 | |
| Implied Stock Price (Trading Cur) | 0.02 | 0.06 | 0.09 | 0.05 | 9.43 | 0.33 | |
| Trading Currency | GBP | GBP | GBP | GBP | NOK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.10 | 0.87 | |