Chesterfield Special Cylinders Holdings Plc

股價

0.32 EUR

公允價值

0.22 EUR

6.2%

Normalized EBIT Margin

3.0%

Normalized CapEx as % of Revenue

11.0%

Normalized Tax Rate

Earnings Power Value

股價

0.32 EUR

公允價值

0.22 EUR

看漲

-33.0%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Sep-20	Sep-21	Sep-22	Sep-23	Sep-24	Sep-24
(GBP in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	25	25	25	21	15	15

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(20)	(5)	(4)	(0)	(3)	(3)
(+) Net Interest Expense	0	0	0	0	0	0
(+) Other Non Operating Exp.
(+) D&A	3	1	1	1	1	1
(+) Non-recurring Items	15	3	1	1	1	1
Adjusted EBITDA	(1)	(1)	(2)	2	(1)	(1)

(-) D&A	(3)	(1)	(1)	(1)	(1)	(1)

Adjusted EBIT	(4)	(2)	(3)	1	(2)	(2)
% of Revenue	-17.1%	-6.9%	-10.9%	5.7%	-11.3%	-11.3%


	Low	Median	High

Adjusted EBIT Margin	0.0%	0.0%	5.7%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(GBP in millions)	Low	Mid	High	Market
Enterprise Value	5	9	24	12
(+) Cash & Short Term Investments	0	0	0	0
(+) Investments & Other	0	0	0	0
(-) Debt	(2)	(2)	(2)	(2)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	3	7	22	11
(/) Shares Outstanding	38.7	38.7	38.7	38.7
Implied Stock Price (GBP)	0.09	0.18	0.57	0.27
FX Rate: GBP/EUR	0.85	0.85	0.85	0.85
Implied Stock Price (EUR)	0.10	0.22	0.67	0.32

Upside / (Downside)	-67.89%	-32.98%	108.37%


Stock Price	0.32
Stock Price Close	0.32
Restatment Type	Original
Reporting Currency	GBP
Trading Currency	EUR
FX Rate: GBP/EUR	0.85
Market Cap	14.3
Shares Outstanding	38.7
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤