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 |
|---|---|---|
| Discount Rate | 10.3% - 9.3% | 9.8% |
| Perpetuity Growth Rate | 3.5% - 4.5% | 4.0% |
| Fair Value | $0.16 - $0.17 | $0.16 |
| Upside | -41.3% - -37.7% | -39.8% |
| Select Revenue and EBITDA Forecast | |||||||
| (GBP in millions) | Input Projections | ||||||
| Fiscal Years Ending | Jun-24 | Jun-25 | Jun-26 | Jun-27 | Jun-28 | Jun-29 | |
| Revenue | 4 | 4 | 4 | 4 | 4 | 4 | |
| % Growth | -18.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| EBITDA | -1 | NA | NA | NA | NA | NA | |
| % of Revenue | -22.6% | NA | NA | NA | NA | NA | |
| Calculation of Free Cash Flow | |||||||
| Projected Unlevered Cash Flow | |||||||
| (GBP in millions) | Jun-25 | Jun-26 | Jun-27 | Jun-28 | Jun-29 | Terminal | |
| EBITDA | NA | NA | NA | NA | NA | NA | |
| Other Income / (Exp) | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| D&A | (0) | (0) | (0) | (0) | (0) | (0) | |
| EBIT | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| Pro forma Taxes | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| NOPAT | (1) | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | (0) | (0) | (0) | (0) | (0) | (0) | (0) |
| NWC Investment | (0) | 0 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | (1) | 0 | (0) | (0) | (0) | (0) | 0 |
| % Growth | NM | NM | NM | NM | NM | NM | |