
Catalyst Media Group PLC
LSE:CMX

Intrinsic Value
The intrinsic value of one
CMX
stock under the Base Case scenario is
37.79
GBX.
Compared to the current market price of 50 GBX,
Catalyst Media Group PLC
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Catalyst Media Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Catalyst Media Group PLC
Balance Sheet Decomposition
Catalyst Media Group PLC
Current Assets | 1.2m |
Cash & Short-Term Investments | 1.1m |
Receivables | 84.4k |
Non-Current Assets | 29.8m |
Long-Term Investments | 29.8m |
Free Cash Flow Analysis
Catalyst Media Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Catalyst Media Group PLC
Revenue
|
25k
GBP
|
Cost of Revenue
|
0
GBP
|
Gross Profit
|
25k
GBP
|
Operating Expenses
|
-141k
GBP
|
Operating Income
|
-116k
GBP
|
Other Expenses
|
-775.5k
GBP
|
Net Income
|
-891.5k
GBP
|
CMX Profitability Score
Profitability Due Diligence
Catalyst Media Group PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Catalyst Media Group PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
CMX Solvency Score
Solvency Due Diligence
Catalyst Media Group PLC's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Catalyst Media Group PLC's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMX Price Targets Summary
Catalyst Media Group PLC
Dividends
Current shareholder yield for CMX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CMX
stock under the Base Case scenario is
37.79
GBX.
Compared to the current market price of 50 GBX,
Catalyst Media Group PLC
is
Overvalued by 24%.