Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 35.5 GBX Market Closed
Market Cap: 32.4m GBX

Intrinsic Value

The intrinsic value of one EMAN stock under the Base Case scenario is hidden GBX. Compared to the current market price of 35.5 GBX, Everyman Media Group PLC is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

EMAN Intrinsic Value
HIDDEN
Show
Base Case Scenario

Valuation History
Everyman Media Group PLC

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

EMAN looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if EMAN is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about EMAN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EMAN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Everyman Media Group PLC.

Explain Valuation
Compare EMAN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EMAN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Everyman Media Group PLC

Current Assets 12.5m
Cash & Short-Term Investments 4.8m
Receivables 6.8m
Other Current Assets 875k
Non-Current Assets 184m
PP&E 169.6m
Intangibles 9.3m
Other Non-Current Assets 5.1m
Current Liabilities 27.5m
Accounts Payable 24.7m
Other Current Liabilities 2.9m
Non-Current Liabilities 135.2m
Long-Term Debt 133.6m
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
116.8m GBP
Cost of Revenue
-41.8m GBP
Gross Profit
75m GBP
Operating Expenses
-76.3m GBP
Operating Income
-1.3m GBP
Other Expenses
-6.4m GBP
Net Income
-7.7m GBP
Fundamental Scores

EMAN Profitability Score
Profitability Due Diligence

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

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
hidden
Profitability
Score

Everyman Media Group PLC's profitability score is hidden . 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 hidden . The higher the solvency score, the more solvent the company is.

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

Everyman Media Group PLC's solvency score is hidden . 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
227% Upside
Average
Price Target
140.25 GBX
295% Upside
Highest
Price Target
168 GBX
373% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Everyman Media Group PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for EMAN is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one EMAN stock?

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

Is EMAN stock undervalued or overvalued?

Compared to the current market price of 35.5 GBX, Everyman Media Group PLC is hidden .

Back to Top