Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 40.5 GBX Market Closed
Market Cap: 36.9m GBX

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:

EMAN Intrinsic Value
117.21 GBX
Undervaluation 65%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Everyman Media Group PLC

Valuation History Unavailable

Historical valuation for EMAN cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Everyman Media Group PLC
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Everyman Media Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
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.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROIC is Increasing
Positive 1-Year Revenue Growth
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 15/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
15/100
Solvency
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

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 140.25 GBX with a low forecast of 116.15 GBX and a high forecast of 168 GBX.

Lowest
Price Target
116.15 GBX
187% Upside
Average
Price Target
140.25 GBX
246% Upside
Highest
Price Target
168 GBX
315% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Everyman Media Group PLC
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

EMAN Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one EMAN stock?

The intrinsic value of one EMAN stock under the Base Case scenario is 117.21 GBX.

Is EMAN stock undervalued or overvalued?

Compared to the current market price of 40.5 GBX, Everyman Media Group PLC is Undervalued by 65%.

Back to Top