
Everyman Media Group PLC
LSE:EMAN

Intrinsic Value
The intrinsic value of one
EMAN
stock under the Base Case scenario is
117.21
GBX.
Compared to the current market price of 40.5 GBX,
Everyman Media Group PLC
is
Undervalued by 65%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Everyman Media Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Everyman Media Group PLC
Balance Sheet Decomposition
Everyman Media Group PLC
Current Assets | 18.2m |
Cash & Short-Term Investments | 9.9m |
Receivables | 7.4m |
Other Current Assets | 964k |
Non-Current Assets | 182.2m |
PP&E | 168.1m |
Intangibles | 9.2m |
Other Non-Current Assets | 4.8m |
Free Cash Flow Analysis
Everyman Media Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Everyman Media Group PLC
Revenue
|
107.2m
GBP
|
Cost of Revenue
|
-38.1m
GBP
|
Gross Profit
|
69.1m
GBP
|
Operating Expenses
|
-69.6m
GBP
|
Operating Income
|
-495k
GBP
|
Other Expenses
|
-8m
GBP
|
Net Income
|
-8.5m
GBP
|
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.

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 15/100. The higher the solvency score, the more solvent the company is.

Score
Everyman Media Group PLC's solvency score is 15/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EMAN Price Targets Summary
Everyman Media Group PLC
According to Wall Street analysts, the average 1-year price target for
EMAN
is 140.25 GBX
with a low forecast of 116.15 GBX and a high forecast of 168 GBX.
Dividends
Current shareholder yield for EMAN 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
EMAN
stock under the Base Case scenario is
117.21
GBX.
Compared to the current market price of 40.5 GBX,
Everyman Media Group PLC
is
Undervalued by 65%.