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 | 53.7x - 59.3x | 56.5x |
| Selected Fwd P/E Multiple | 18.5x - 20.4x | 19.4x |
| Fair Value | $0.55 - $0.61 | $0.58 |
| Upside | -20.0% - -11.6% | -15.8% |
| Benchmarks | - | Full Ticker |
| Inspiration Healthcare Group plc | - | AIM:IHC |
| Advanced Medical Solutions Group plc | - | AIM:AMS |
| Tristel plc | - | AIM:TSTL |
| Surgical Innovations Group plc | - | AIM:SUN |
| MyHealthChecked PLC | - | AIM:MHC |
| NIOX Group Plc | - | OTCPK:CSSP.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IHC | AMS | TSTL | SUN | MHC | CSSP.F | |||
| AIM:IHC | AIM:AMS | AIM:TSTL | AIM:SUN | AIM:MHC | OTCPK:CSSP.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -17.8% | 10.0% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -26.0% | 21.1% | NM- | NM- | 13.9% | ||
| Latest Twelve Months | -1675.1% | -55.4% | 1.7% | -547.9% | -649.7% | -64.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.7% | 13.1% | 11.6% | -15.8% | -2301.3% | -18.2% | ||
| Prior Fiscal Year | 0.7% | 12.6% | 12.4% | 2.3% | 6.8% | 25.8% | ||
| Latest Fiscal Year | -16.0% | 4.0% | 15.5% | -4.2% | -1.4% | 8.1% | ||
| Latest Twelve Months | -28.5% | 4.0% | 14.1% | -5.0% | -11.1% | 8.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -17.5x | 13.4x | 18.9x | -14.1x | -0.7x | 23.8x | ||
| Price / LTM Sales | 0.5x | 2.4x | 4.2x | 0.5x | 0.7x | 6.5x | ||
| LTM P/E Ratio | -1.8x | 58.9x | 29.9x | -9.7x | -6.5x | 79.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.7x | -1.8x | 58.9x | |||||
| Historical LTM P/E Ratio | -19.8x | 11.2x | 79.6x | |||||
| Selected P/E Multiple | 53.7x | 56.5x | 59.3x | |||||
| (x) LTM Net Income | 3 | 3 | 3 | |||||
| (=) Equity Value | 182 | 192 | 202 | |||||
| (/) Shares Outstanding | 482.7 | 482.7 | 482.7 | |||||
| Implied Value Range | 0.38 | 0.40 | 0.42 | |||||
| FX Rate: GBP/USD | 0.8 | 0.8 | 0.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.50 | 0.53 | 0.56 | 0.69 | ||||
| Upside / (Downside) | -27.1% | -23.3% | -19.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IHC | AMS | TSTL | SUN | MHC | CSSP.F | |
| Value of Common Equity | 18 | 418 | 184 | 6 | 7 | 250 | |
| (/) Shares Outstanding | 89.7 | 214.6 | 47.7 | 932.8 | 52.0 | 482.7 | |
| Implied Stock Price | 0.20 | 1.95 | 3.85 | 0.01 | 0.13 | 0.52 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.75 | |
| Implied Stock Price (Trading Cur) | 0.20 | 1.95 | 3.85 | 0.01 | 0.13 | 0.69 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.75 | |