看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | -2.1x - -2.4x | -2.3x |
| Selected Fwd Revenue Multiple | -0.4x - -0.5x | -0.5x |
| Fair Value | £0.0047 - £0.0043 | £0.0045 |
| Upside | 86.0% - 72.0% | 79.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| NAHL Group Plc | NAH | AIM:NAH |
| Time Out Group plc | TMO | AIM:TMO |
| Eagle Eye Solutions Group plc | EYE | AIM:EYE |
| Dianomi plc | DNM | AIM:DNM |
| MediaZest plc | MDZ | AIM:MDZ |
| Mirriad Advertising plc | MIRI | AIM:MIRI |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| NAH | TMO | EYE | DNM | MDZ | MIRI | |||
| AIM:NAH | AIM:TMO | AIM:EYE | AIM:DNM | AIM:MDZ | AIM:MIRI | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -2.9% | 6.0% | 23.0% | 15.6% | -1.4% | 34.1% | ||
| 3Y CAGR | 1.1% | 51.0% | 27.9% | 2.0% | 11.0% | -6.1% | ||
| Latest Twelve Months | -2.4% | -1.8% | 1.5% | -9.9% | 31.6% | 5.2% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 8.8% | -29.4% | 1.2% | 1.4% | -5.8% | -754.6% | ||
| Prior Fiscal Year | 11.2% | -16.7% | 1.6% | 3.2% | -12.5% | -1054.7% | ||
| Latest Fiscal Year | 9.9% | 0.0% | -1.0% | -3.0% | -2.0% | -620.1% | ||
| Latest Twelve Months | 10.2% | -2.5% | 2.9% | 0.5% | -2.0% | -554.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 1.09x | 1.95x | 2.09x | 0.12x | 0.92x | -3.54x | ||
| EV / LTM EBIT | 10.7x | -78.4x | 71.6x | 22.0x | -47.3x | 0.6x | ||
| Price / LTM Sales | 0.83x | 1.21x | 2.34x | 0.39x | 0.30x | 1.61x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.12x | 1.09x | 2.09x | |||||
| Historical EV / LTM Revenue | -2.54x | 22.03x | 58.35x | |||||
| Selected EV / LTM Revenue | -2.15x | -2.26x | -2.38x | |||||
| (x) LTM Revenue | 2 | 2 | 2 | |||||
| (=) Implied Enterprise Value | (3) | (4) | (4) | |||||
| (-) Non-shareholder Claims * | 8 | 8 | 8 | |||||
| (=) Equity Value | 5 | 5 | 4 | |||||
| (/) Shares Outstanding | 1,032.6 | 1,032.6 | 1,032.6 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: GBP/GBP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Upside / (Downside) | 86.0% | 79.0% | 72.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | NAH | TMO | EYE | DNM | MDZ | MIRI | |
| Enterprise Value | 44 | 198 | 100 | 3 | 3 | (6) | |
| (+) Cash & Short Term Investments | 2 | 5 | 12 | 8 | 0 | 8 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (13) | (80) | (0) | (0) | (2) | (0) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 34 | 123 | 112 | 11 | 1 | 3 | |
| (/) Shares Outstanding | 47.5 | 357.3 | 29.7 | 30.0 | 1,696.4 | 1,032.6 | |
| Implied Stock Price | 0.71 | 0.35 | 3.76 | 0.38 | 0.00 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.71 | 0.35 | 3.76 | 0.38 | 0.00 | 0.00 | |
| 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 | |