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
Have any thoughts about
Everyman Media Group PLC?
Write Note

Intrinsic Value

The intrinsic value of one EMAN stock under the Base Case scenario is 117.07 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
117.07 GBX
Undervaluation 65%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Everyman Media Group PLC

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
EMAN
Valuation History
HIDDEN
Show
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...

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Everyman Media Group PLC

Provide an overview of the primary business activities
of Everyman Media Group PLC.

What unique competitive advantages
does Everyman Media Group PLC hold over its rivals?

What risks and challenges
does Everyman Media Group PLC face in the near future?

Has there been any significant insider trading activity
in Everyman Media Group PLC recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Everyman Media Group PLC.

Provide P/S
for Everyman Media Group PLC.

Provide P/E
for Everyman Media Group PLC.

Provide P/OCF
for Everyman Media Group PLC.

Provide P/FCFE
for Everyman Media Group PLC.

Provide P/B
for Everyman Media Group PLC.

Provide EV/S
for Everyman Media Group PLC.

Provide EV/GP
for Everyman Media Group PLC.

Provide EV/EBITDA
for Everyman Media Group PLC.

Provide EV/EBIT
for Everyman Media Group PLC.

Provide EV/OCF
for Everyman Media Group PLC.

Provide EV/FCFF
for Everyman Media Group PLC.

Provide EV/IC
for Everyman Media Group PLC.

Show me price targets
for Everyman Media Group PLC made by professional analysts.

What are the Revenue projections
for Everyman Media Group PLC?

How accurate were the past Revenue estimates
for Everyman Media Group PLC?

What are the Net Income projections
for Everyman Media Group PLC?

How accurate were the past Net Income estimates
for Everyman Media Group PLC?

What are the EPS projections
for Everyman Media Group PLC?

How accurate were the past EPS estimates
for Everyman Media Group PLC?

What are the EBIT projections
for Everyman Media Group PLC?

How accurate were the past EBIT estimates
for Everyman Media Group PLC?

Compare the revenue forecasts
for Everyman Media Group PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Everyman Media Group PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Everyman Media Group PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Everyman Media Group PLC compared to its peers.

Compare the P/E ratios
of Everyman Media Group PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Everyman Media Group PLC with its peers.

Analyze the financial leverage
of Everyman Media Group PLC compared to its main competitors.

Show all profitability ratios
for Everyman Media Group PLC.

Provide ROE
for Everyman Media Group PLC.

Provide ROA
for Everyman Media Group PLC.

Provide ROIC
for Everyman Media Group PLC.

Provide ROCE
for Everyman Media Group PLC.

Provide Gross Margin
for Everyman Media Group PLC.

Provide Operating Margin
for Everyman Media Group PLC.

Provide Net Margin
for Everyman Media Group PLC.

Provide FCF Margin
for Everyman Media Group PLC.

Show all solvency ratios
for Everyman Media Group PLC.

Provide D/E Ratio
for Everyman Media Group PLC.

Provide D/A Ratio
for Everyman Media Group PLC.

Provide Interest Coverage Ratio
for Everyman Media Group PLC.

Provide Altman Z-Score Ratio
for Everyman Media Group PLC.

Provide Quick Ratio
for Everyman Media Group PLC.

Provide Current Ratio
for Everyman Media Group PLC.

Provide Cash Ratio
for Everyman Media Group PLC.

What is the historical Revenue growth
over the last 5 years for Everyman Media Group PLC?

What is the historical Net Income growth
over the last 5 years for Everyman Media Group PLC?

What is the current Free Cash Flow
of Everyman Media Group PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Everyman Media Group PLC.

Financials
Annual
Quarterly
TTM
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
Current Liabilities 30.3m
Accounts Payable 28.1m
Other Current Liabilities 2.1m
Non-Current Liabilities 133.7m
Long-Term Debt 132.1m
Other Non-Current Liabilities 1.6m
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

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 117.07 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