Premier Asset Management Group PLC

股價

0.53 GBP

公允價值

0.50 GBP


Benchmarks	-	Full Ticker
St. James's Place plc	-	LSE:STJ
RIT Capital Partners Plc	-	LSE:RCP
Liontrust Asset Management PLC	-	LSE:LIO
Mercia Asset Management PLC	-	AIM:MERC
Caledonia Investments Plc	-	LSE:CLDN
Premier Miton Group plc	-	AIM:PMI
-	-	-

Multiples Valuation: Price / EPS

股價

0.53 GBP

公允價值

0.50 GBP

看漲

-5.9%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	STJ	RCP	LIO	MERC	CLDN	PMI
	LSE:STJ	LSE:RCP	LSE:LIO	AIM:MERC	LSE:CLDN	AIM:PMI
Historical Net Income Growth
5Y CAGR	22.1%	-2.3%	NM-	NM-	0.6%	-29.8%
3Y CAGR	11.6%	-29.2%	NM-	NM-	-24.1%	-48.8%
Latest Twelve Months	4044.6%	361.4%	-15.4%	-154.0%	-15.2%	-48.7%

Historical Net Income Profit Margin
5 Year Average Margin	10.4%	79.4%	13.4%	25.6%	89.7%	10.4%
Prior Fiscal Year	-0.1%	46.4%	16.2%	11.0%	81.1%	5.4%
Latest Fiscal Year	1.5%	81.3%	-1.8%	-24.9%	86.3%	2.9%
Latest Twelve Months	1.5%	81.3%	8.1%	-21.5%	80.6%	2.9%

Current Trading Multiples
EV / LTM EBITDA	5.4x	8.3x	3.1x	15.7x	18.0x	6.4x
Price / LTM Sales	0.2x	7.1x	1.2x	3.7x	15.1x	1.3x
LTM P/E Ratio	13.5x	8.7x	14.9x	-17.4x	18.7x	44.0x


	Low	Mid	High

Benchmark LTM P/E Ratio	-17.4x	13.5x	18.7x
Historical LTM P/E Ratio	12.7x	19.9x	44.0x

Selected P/E Multiple	28.1x	29.6x	31.1x
(x) LTM Net Income	2	2	2
(=) Equity Value	53	56	59
(/) Shares Outstanding	156.2	156.2	156.2
Implied Value Range	0.34	0.36	0.37
FX Rate: GBP/GBP	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.34	0.36	0.37		0.53
Upside / (Downside)	-36.1%	-32.7%	-29.3%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	STJ	RCP	LIO	MERC	CLDN	PMI

Value of Common Equity	5,382	2,666	217	125	2,006	83
(/) Shares Outstanding	531.0	140.3	62.7	431.3	52.5	156.2
Implied Stock Price	10.14	19.00	3.46	0.29	38.20	0.53
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	10.14	19.00	3.46	0.29	38.20	0.53

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

載入錯誤