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 | 10.2x - 11.3x | 10.8x |
| Selected Fwd P/E Multiple | 6.6x - 7.3x | 6.9x |
| Fair Value | £0.56 - £0.62 | £0.59 |
| Upside | 8.0% - 19.3% | 13.7% |
| Benchmarks | - | Full Ticker |
| Finseta Plc | - | AIM:FIN |
| TruFin plc | - | AIM:TRU |
| Wise plc | - | LSE:WISE |
| PCI-PAL PLC | - | AIM:PCIP |
| Paysafe Limited | - | NYSE:PSFE |
| CAB Payments Holdings Limited | - | LSE:CABP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FIN | TRU | WISE | PCIP | PSFE | CABP | |||
| AIM:FIN | AIM:TRU | LSE:WISE | AIM:PCIP | NYSE:PSFE | LSE:CABP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 102.9% | NM- | NM- | 41.9% | ||
| 3Y CAGR | NM- | NM- | 125.6% | NM- | NM- | 23.7% | ||
| Latest Twelve Months | -53.3% | 187.9% | 98.5% | 90.8% | 209.4% | -37.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -78.7% | -61.9% | 13.0% | -39.9% | -31.5% | 37.9% | ||
| Prior Fiscal Year | 22.1% | -30.4% | 11.8% | -32.7% | -1.3% | 28.8% | ||
| Latest Fiscal Year | 8.8% | 8.8% | 25.1% | -6.6% | 1.3% | 15.6% | ||
| Latest Twelve Months | 8.8% | 8.8% | 27.6% | -1.9% | 1.3% | 15.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.4x | 2.1x | 16.7x | 1638.5x | 7.5x | -127.8x | ||
| Price / LTM Sales | 1.8x | 1.4x | 6.8x | 1.7x | 0.5x | 1.5x | ||
| LTM P/E Ratio | 20.8x | 16.1x | 24.6x | -93.2x | 41.4x | 9.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -93.2x | 20.8x | 41.4x | |||||
| Historical LTM P/E Ratio | 7.1x | 8.3x | 9.5x | |||||
| Selected P/E Multiple | 10.2x | 10.8x | 11.3x | |||||
| (x) LTM Net Income | 14 | 14 | 14 | |||||
| (=) Equity Value | 146 | 153 | 161 | |||||
| (/) Shares Outstanding | 254.1 | 254.1 | 254.1 | |||||
| Implied Value Range | 0.57 | 0.60 | 0.63 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.57 | 0.60 | 0.63 | 0.52 | ||||
| Upside / (Downside) | 10.2% | 16.0% | 21.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FIN | TRU | WISE | PCIP | PSFE | CABP | |
| Value of Common Equity | 21 | 78 | 10,602 | 35 | 918 | 132 | |
| (/) Shares Outstanding | 57.4 | 106.0 | 1,020.4 | 72.4 | 59.3 | 254.1 | |
| Implied Stock Price | 0.37 | 0.74 | 10.39 | 0.49 | 15.47 | 0.52 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.37 | 0.74 | 10.39 | 0.49 | 15.47 | 0.52 | |
| Trading Currency | GBP | GBP | GBP | GBP | USD | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |