First Time Loading...
m

musicMagpie PLC
LSE:MMAG

Watchlist Manager
musicMagpie PLC
LSE:MMAG
Watchlist
Price: 6.4284 GBX -1.1% Market Closed
Updated: Apr 24, 2024

Intrinsic Value

musicMagpie Plc is a re-commerce company. [ Read More ]

The intrinsic value of one MMAG stock under the Base Case scenario is 27.9719 GBX. Compared to the current market price of 6.4284 GBX, musicMagpie PLC is Undervalued by 77%.

Key Points:
MMAG Intrinsic Value
Base Case
27.9719 GBX
Undervaluation 77%
Intrinsic Value
Price
m
Worst Case
Base Case
Best Case

Valuation Backtest
musicMagpie PLC

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

Run backtest to discover the historical profit from buying and selling MMAG 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

Beta
Ask me anything about
musicMagpie PLC

Provide an overview of the primary business activities
of musicMagpie PLC.

What unique competitive advantages
does musicMagpie PLC hold over its rivals?

What risks and challenges
does musicMagpie PLC face in the near future?

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

Show all valuation multiples
for musicMagpie PLC.

Provide P/S
for musicMagpie PLC.

Provide P/E
for musicMagpie PLC.

Provide P/OCF
for musicMagpie PLC.

Provide P/FCFE
for musicMagpie PLC.

Provide P/B
for musicMagpie PLC.

Provide EV/S
for musicMagpie PLC.

Provide EV/GP
for musicMagpie PLC.

Provide EV/EBITDA
for musicMagpie PLC.

Provide EV/EBIT
for musicMagpie PLC.

Provide EV/OCF
for musicMagpie PLC.

Provide EV/FCFF
for musicMagpie PLC.

Provide EV/IC
for musicMagpie PLC.

Show me price targets
for musicMagpie PLC made by professional analysts.

What are the Revenue projections
for musicMagpie PLC?

How accurate were the past Revenue estimates
for musicMagpie PLC?

What are the Net Income projections
for musicMagpie PLC?

How accurate were the past Net Income estimates
for musicMagpie PLC?

What are the EPS projections
for musicMagpie PLC?

How accurate were the past EPS estimates
for musicMagpie PLC?

What are the EBIT projections
for musicMagpie PLC?

How accurate were the past EBIT estimates
for musicMagpie PLC?

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

Compare the intrinsic valuations
of musicMagpie PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of musicMagpie PLC against its competitors.

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

Compare the P/E ratios
of musicMagpie PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing musicMagpie PLC with its peers.

Analyze the financial leverage
of musicMagpie PLC compared to its main competitors.

Show all profitability ratios
for musicMagpie PLC.

Provide ROE
for musicMagpie PLC.

Provide ROA
for musicMagpie PLC.

Provide ROIC
for musicMagpie PLC.

Provide ROCE
for musicMagpie PLC.

Provide Gross Margin
for musicMagpie PLC.

Provide Operating Margin
for musicMagpie PLC.

Provide Net Margin
for musicMagpie PLC.

Provide FCF Margin
for musicMagpie PLC.

Show all solvency ratios
for musicMagpie PLC.

Provide D/E Ratio
for musicMagpie PLC.

Provide D/A Ratio
for musicMagpie PLC.

Provide Interest Coverage Ratio
for musicMagpie PLC.

Provide Altman Z-Score Ratio
for musicMagpie PLC.

Provide Quick Ratio
for musicMagpie PLC.

Provide Current Ratio
for musicMagpie PLC.

Provide Cash Ratio
for musicMagpie PLC.

What is the historical Revenue growth
over the last 5 years for musicMagpie PLC?

What is the historical Net Income growth
over the last 5 years for musicMagpie PLC?

What is the current Free Cash Flow
of musicMagpie PLC?

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

Financials

Balance Sheet Decomposition
musicMagpie PLC

Current Assets 17m
Cash & Short-Term Investments 7.6m
Receivables 2m
Other Current Assets 7.4m
Non-Current Assets 27.7m
PP&E 13.1m
Intangibles 12.8m
Other Non-Current Assets 1.8m
Current Liabilities 9.4m
Accounts Payable 8.2m
Other Current Liabilities 1.1m
Non-Current Liabilities 23.1m
Long-Term Debt 23.1m
Efficiency

Earnings Waterfall
musicMagpie PLC

Revenue
136.6m GBP
Cost of Revenue
-98.7m GBP
Gross Profit
37.9m GBP
Operating Expenses
-40.2m GBP
Operating Income
-2.4m GBP
Other Expenses
-4.5m GBP
Net Income
-6.9m GBP

Free Cash Flow Analysis
musicMagpie PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MMAG Profitability Score
Profitability Due Diligence

musicMagpie PLC's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
Positive 3-Year Average ROIC
34/100
Profitability
Score

musicMagpie PLC's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

MMAG Solvency Score
Solvency Due Diligence

musicMagpie PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Average D/E
39/100
Solvency
Score

musicMagpie PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MMAG Price Targets Summary
musicMagpie PLC

There are no price targets for MMAG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MMAG Price
musicMagpie PLC

1M 1M
-10%
6M 6M
-68%
1Y 1Y
-79%
3Y 3Y
-97%
5Y 5Y
-97%
10Y 10Y
-97%
Annual Price Range
6.4284
52w Low
6.25
52w High
30
Price Metrics
Average Annual Return -50.13%
Standard Deviation of Annual Returns 50.01%
Max Drawdown -97%
Shares Statistics
Market Capitalization 6.9m GBX
Shares Outstanding 98 612 400
Percentage of Shares Shorted
N/A

MMAG Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

musicMagpie PLC

Country

United Kingdom

Industry

Retail

Market Cap

6.9m GBP

Dividend Yield

0%

Description

musicMagpie Plc is a re-commerce company. The firm provides consumers to buy, rent and sell refurbished consumer technology and physical media products. The firm sells mobile phones, tablets, games consoles, smartwatches, digital versatile disk (DVDs) and compact disk (CDs) on its Website. Its Website and mobile application allow customers to get cash for their unwanted tech and media items by refurbishing those products back to a good-as-new condition before reselling them for a fraction of the price of new on its own store as well as global marketplaces. The firm has a presence in the United Kingdom, with operations in Stockport, Greater Manchester, and in the United States, with operations in Atlanta, Georgia. The firm operates through its two brands: musicMagpie in the United Kingdom and Decluttr in the United States.

Contact

STOCKPORT
Stockport Exchange, Railway Road
https://www.musicmagpieplc.com/

IPO

2021-04-22

Employees

618

Officers

Co-Founder, CEO & Director
Mr. Steven Oliver
CFO, Company Secretary & Executive Director
Mr. Matthew John Fowler
Group Chief Operating Officer
Mr. Ian Matthew Storey
Group Chief Technology Officer
Mr. David Hilton
Group Chief Marketing Officer
Mr. Liam Howley
Group Chief People Officer
Ms. Rachel Coxon
Show More
Group Chief Commercial Officer
Mr. Jon Miller
Group Chief Customer Officer
Mr. Jonathan Beirne
Show Less

See Also

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

The intrinsic value of one MMAG stock under the Base Case scenario is 27.9719 GBX.

Is MMAG stock undervalued or overvalued?

Compared to the current market price of 6.4284 GBX, musicMagpie PLC is Undervalued by 77%.