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 | 0.8x - 0.9x | 0.8x |
| Selected Fwd Revenue Multiple | 0.9x - 0.9x | 0.9x |
| Fair Value | £0.0028 - £0.0030 | £0.0029 |
| Upside | 75.0% - 85.1% | 80.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ADVFN Plc | AFN | AIM:AFN |
| River Global Plc | RVRB | AIM:RVRB |
| Manolete Partners Plc | MANO | AIM:MANO |
| Lift Global Ventures Plc | LFT | OFEX:LFT |
| Kingswood Holdings Limited | KWG | AIM:KWG |
| Supernova Digital Assets Plc | SOL | OFEX:SOL |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| AFN | RVRB | MANO | LFT | KWG | SOL | |||
| AIM:AFN | AIM:RVRB | AIM:MANO | OFEX:LFT | AIM:KWG | OFEX:SOL | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -12.6% | 21.0% | 13.8% | NM- | 62.9% | NM- | ||
| 3Y CAGR | -21.2% | 223.8% | -1.9% | NM- | 50.1% | NM- | ||
| Latest Twelve Months | -10.9% | -7.6% | 11.3% | -1.6% | 413.3% | 219.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -4.2% | -765.2% | 17.4% | -27.9% | 9.2% | -25.7% | ||
| Prior Fiscal Year | -14.1% | -65.9% | -15.0% | -57.4% | 12.5% | 137.2% | ||
| Latest Fiscal Year | -25.0% | -42.8% | 9.5% | -44.0% | 12.6% | 82.5% | ||
| Latest Twelve Months | -25.0% | -42.8% | 5.4% | -44.0% | 13.0% | 82.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | -0.23x | 1.63x | 0.21x | 0.11x | 1.27x | 0.18x | ||
| EV / LTM EBIT | 0.9x | -3.8x | 3.9x | -0.2x | 9.7x | 0.2x | ||
| Price / LTM Sales | 0.61x | 4.16x | 1.15x | 0.45x | 0.51x | 0.84x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.23x | 0.21x | 1.63x | |||||
| Historical EV / LTM Revenue | 0.18x | 0.64x | 1.10x | |||||
| Selected EV / LTM Revenue | 0.77x | 0.81x | 0.85x | |||||
| (x) LTM Revenue | 3 | 3 | 3 | |||||
| (=) Implied Enterprise Value | 2 | 2 | 2 | |||||
| (-) Non-shareholder Claims * | 2 | 2 | 2 | |||||
| (=) Equity Value | 4 | 4 | 4 | |||||
| (/) Shares Outstanding | 1,536.2 | 1,536.2 | 1,536.2 | |||||
| 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) | 70.3% | 75.2% | 80.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | AFN | RVRB | MANO | LFT | KWG | SOL | |
| Enterprise Value | (1) | 61 | 6 | (0) | 115 | 1 | |
| (+) Cash & Short Term Investments | 4 | 9 | 29 | 0 | 16 | 0 | |
| (+) Investments & Other | 0 | 27 | 11 | 0 | 0 | 2 | |
| (-) Debt | (0) | (1) | (13) | 0 | (80) | 0 | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (5) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 3 | 96 | 34 | 0 | 46 | 2 | |
| (/) Shares Outstanding | 46.3 | 287.9 | 43.8 | 95.7 | 686.2 | 1,536.2 | |
| Implied Stock Price | 0.06 | 0.34 | 0.78 | 0.00 | 0.07 | 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) | 0.06 | 0.34 | 0.78 | 0.00 | 0.07 | 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 | |