Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 53.5 GBX Market Closed
Market Cap: 48.8m 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 135.27 GBX. Compared to the current market price of 53.5 GBX, Everyman Media Group PLC is Undervalued by 60%.

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

EMAN Intrinsic Value
135.27 GBX
Undervaluation 60%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Everyman Media Group PLC

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

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

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

Run Backtest
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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EMAN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EMAN?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
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?

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 10.5m
Cash & Short-Term Investments 2.2m
Receivables 7.5m
Other Current Assets 779k
Non-Current Assets 182m
PP&E 168.3m
Intangibles 9.5m
Other Non-Current Assets 4.2m
Current Liabilities 22.9m
Accounts Payable 19.2m
Other Current Liabilities 3.8m
Non-Current Liabilities 128.4m
Long-Term Debt 126.8m
Other Non-Current Liabilities 1.6m
Efficiency

Earnings Waterfall
Everyman Media Group PLC

Revenue
99.5m GBP
Cost of Revenue
-35.3m GBP
Gross Profit
64.2m GBP
Operating Expenses
-64.4m GBP
Operating Income
-209k GBP
Other Expenses
-2m GBP
Net Income
-2.2m GBP

Free Cash Flow Analysis
Everyman Media Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EMAN Profitability Score
Profitability Due Diligence

Everyman Media Group PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
46/100
Profitability
Score

Everyman Media Group PLC's profitability score is 46/100. 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
High D/E
Positive Net Debt
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 183.6 GBX with a low forecast of 181.8 GBX and a high forecast of 189 GBX.

Lowest
Price Target
181.8 GBX
240% Upside
Average
Price Target
183.6 GBX
243% Upside
Highest
Price Target
189 GBX
253% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EMAN?

Click here to dive deeper.

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

Profile

Everyman Media Group PLC Logo
Everyman Media Group PLC

Country

United Kingdom

Industry

Media

Market Cap

48.8m GBP

Dividend Yield

0%

Description

Everyman Media Group Plc is an investment holding company, which engages in the ownership and management of cinemas and restaurants. The firm operates 35 cinemas with 117 screens. The company provides a range of programming content, from mainstream and independent films to theatre and live concert streams, to a diverse range of audiences. The firm's subsidiaries include Everyman Media Holdings Limited, Everyman Media Limited, Foxdon Limited, Foxdon Limited, Mainline Pictures Limited, CISAC Limited and ECPee Limited.

Contact

London
2 Downshire Hill
+441233504815.0
www.everymancinema.com

IPO

2013-11-07

Employees

1 342

Officers

CEO & Executive Director
Mr. Alexander Rupert Gauvain Scrimgeour
Executive Director & Finance Director
Mr. William John Henry Worsdell A.C.A.
Executive Director
Mr. Adam Kaye
Head of Construction
Mr. Peter Alderman
Head of Film
Roy Gower

See Also

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

The intrinsic value of one EMAN stock under the Base Case scenario is 135.27 GBX.

Is EMAN stock undervalued or overvalued?

Compared to the current market price of 53.5 GBX, Everyman Media Group PLC is Undervalued by 60%.

Back to Top