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 | 3.2x - 3.6x | 3.4x |
| Historical Pb Multiple | 3.8x - 8.7x | 4.6x |
| Fair Value | £2.25 - £2.49 | £2.37 |
| Upside | -18.6% - -10.0% | -14.3% |
| Benchmarks | - | Full Ticker |
| The Gym Group plc | - | LSE:GYM |
| Deliveroo plc | - | LSE:ROO |
| Comptoir Group PLC | - | AIM:COM |
| Mitchells & Butlers plc | - | LSE:MAB |
| Tortilla Mexican Grill plc | - | AIM:MEX |
| Trainline Plc | - | LSE:TRN |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GYM | ROO | COM | MAB | MEX | TRN | |||
| LSE:GYM | LSE:ROO | AIM:COM | LSE:MAB | AIM:MEX | LSE:TRN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.1% | NM- | NM- | 0.8% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 152.4% | 99.5% | -124.7% | 3825.0% | 49.8% | 139.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -17.9% | -10.5% | -11.0% | -2.1% | 0.0% | -20.1% | ||
| Prior Fiscal Year | -4.1% | -0.9% | 1.9% | -0.2% | -1.1% | 6.5% | ||
| Latest Fiscal Year | 1.9% | 0.0% | -5.1% | 5.7% | -1.7% | 8.6% | ||
| Latest Twelve Months | 1.9% | 0.0% | -7.8% | 5.7% | -1.1% | 12.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -13.3% | -20.7% | -31.9% | -0.5% | 164.8% | -5.3% | ||
| Prior Fiscal Year | -6.4% | -2.8% | 13.2% | -0.2% | -17.1% | 7.7% | ||
| Latest Twelve Months | 3.4% | 0.0% | -94.4% | 6.3% | -25.6% | 17.8% | ||
| Next Fiscal Year | 3.6% | 14.4% | -20.4% | 6.4% | -36.9% | 26.5% | ||
| Two Fiscal Years Forward | 4.3% | 27.6% | -25.7% | 6.3% | -76.6% | 30.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.0x | 0.9x | 0.1x | 0.5x | 0.2x | 2.7x | ||
| Price / LTM EPS | 53.0x | -17955.2x | -1.5x | 8.7x | -20.8x | 21.6x | ||
| Price / Book | 1.8x | 4.1x | 2.7x | 0.5x | 6.3x | 4.0x | ||
| Price / Fwd Book | 1.8x | 4.7x | 1.5x | 0.5x | 7.4x | 3.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 2.7x | 6.3x | |||||
| Historical P/B Ratio | 3.8x | 4.6x | 8.7x | |||||
| Selected P/B Multiple | 3.2x | 3.4x | 3.6x | |||||
| (x) Book Value | 297 | 297 | 297 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GYM | ROO | COM | MAB | MEX | TRN | |
| Value of Common Equity | 233 | 1,796 | 4 | 1,296 | 15 | 1,176 | |
| (/) Shares Outstanding | 178.7 | 1,465.7 | 122.7 | 593.0 | 38.7 | 424.6 | |
| Implied Stock Price | 1.31 | 1.23 | 0.03 | 2.19 | 0.38 | 2.77 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.31 | 1.23 | 0.03 | 2.19 | 0.38 | 2.77 | |
| 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 | |