First Time Loading...

Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 48.05 GBX -1.94%
Updated: Jul 16, 2024
Have any thoughts about
Everyman Media Group PLC?
Write Note

Intrinsic Value

Everyman Media Group Plc is an investment holding company, which engages in the ownership and management of cinemas and restaurants. [ Read More ]

The intrinsic value of one EMAN stock under the Base Case scenario is 158.31 GBX. Compared to the current market price of 48.05 GBX, Everyman Media Group PLC is Undervalued by 70%.

Key Points:
EMAN Intrinsic Value
Base Case
158.31 GBX
Undervaluation 70%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Everyman Media Group PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling EMAN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Everyman Media Group PLC

Current Assets 12.7m
Cash & Short-Term Investments 6.6m
Receivables 5.2m
Other Current Assets 858k
Non-Current Assets 182m
PP&E 169.6m
Intangibles 9.4m
Other Non-Current Assets 3m
Current Liabilities 22.3m
Accounts Payable 19.5m
Other Current Liabilities 2.8m
Non-Current Liabilities 128m
Long-Term Debt 126.4m
Other Non-Current Liabilities 1.6m
Efficiency

Earnings Waterfall
Everyman Media Group PLC

Revenue
90.9m GBP
Cost of Revenue
-32.7m GBP
Gross Profit
58.1m GBP
Operating Expenses
-58.2m GBP
Operating Income
-52k GBP
Other Expenses
-2.6m GBP
Net Income
-2.7m GBP

Free Cash Flow Analysis
Everyman Media Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EMAN Profitability Score
Profitability Due Diligence

Everyman Media Group PLC's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
41/100
Profitability
Score

Everyman Media Group PLC's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

EMAN Solvency Score
Solvency Due Diligence

Everyman Media Group PLC's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
17/100
Solvency
Score

Everyman Media Group PLC's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EMAN Price Targets Summary
Everyman Media Group PLC

Wall Street analysts forecast EMAN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EMAN is 204 GBX with a low forecast of 202 GBX and a high forecast of 210 GBX.

Lowest
Price Target
202 GBX
320% Upside
Average
Price Target
204 GBX
325% Upside
Highest
Price Target
210 GBX
337% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EMAN?

Click here to dive deeper.

Competitive Landscape

Price Appreciation

EMAN Price
Everyman Media Group PLC

1M 1M
-6%
6M 6M
-21%
1Y 1Y
-21%
3Y 3Y
-67%
5Y 5Y
-74%
10Y 10Y
-53%
Annual Price Range
48.05
52w Low
48.05
52w High
67.5
Price Metrics
Average Annual Return -12.68%
Standard Deviation of Annual Returns 35.83%
Max Drawdown -79%
Shares Statistics
Market Capitalization 43.8m GBX
Shares Outstanding 91 177 969
Percentage of Shares Shorted
N/A

EMAN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Everyman Media Group PLC Logo
Everyman Media Group PLC

Country

United Kingdom

Industry

Media

Market Cap

43.8m GBP

Dividend Yield

0%

Description

Everyman Media Group Plc is an investment holding company, which engages in the ownership and management of cinemas and restaurants. The firm operates 35 cinemas with 117 screens. The company provides a range of programming content, from mainstream and independent films to theatre and live concert streams, to a diverse range of audiences. The firm's subsidiaries include Everyman Media Holdings Limited, Everyman Media Limited, Foxdon Limited, Foxdon Limited, Mainline Pictures Limited, CISAC Limited and ECPee Limited.

Contact

London
2 Downshire Hill
+441233504815.0
http://www.everymancinema.com/

IPO

2013-11-07

Employees

1 342

Officers

CEO & Executive Director
Mr. Alexander Rupert Gauvain Scrimgeour
Executive Director & Finance Director
Mr. William John Henry Worsdell A.C.A.
Executive Director
Mr. Adam Kaye
Head of Construction
Mr. Peter Alderman
Head of Film
Roy Gower

See Also

Discover More
What is the Intrinsic Value of one EMAN stock?

The intrinsic value of one EMAN stock under the Base Case scenario is 158.31 GBX.

Is EMAN stock undervalued or overvalued?

Compared to the current market price of 48.05 GBX, Everyman Media Group PLC is Undervalued by 70%.