Discounted Cash Flow Calculation for NGM:EVERY A using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
Everysport Media Group
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
Note: Free cash flow to equity valuations ignore the company's cash or debt.
NGM:EVERY A DCF 1st Stage: Next 10 year cash flow forecast
The current share price of
Everysport Media Group
is above its future cash flow value.
Often investors are willing to pay a
for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
Everysport Media Group's
is considered below, and whether this is a fair price.
Price based on past earnings
Everysport Media Group's earnings available for a low price, and how does
this compare to other companies in the same industry?
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Everysport Media Group has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Show me the analysis anyway
The future performance of a company is measured in the same way as past
performance, by looking at estimated
and how much profit it is expected to make.
Future estimates come from
professional analysts. Just like forecasting the weather, they don’t always get
Expected Interactive Media and Services industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Everysport Media Group
expected to grow at an
Unable to compare Everysport Media Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
Unable to compare Everysport Media Group's earnings growth to the Sweden market average as no estimate data is available.
Unable to compare Everysport Media Group's revenue growth to the Sweden market average as no estimate data is available.
Unable to determine if Everysport Media Group is high growth as no earnings estimate data is available.
Unable to determine if Everysport Media Group is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
All data from Everysport Media Group Company Filings, last reported 3 months ago, and in
Trailing twelve months (TTM)
annual period rather than quarterly.
NGM:EVERY A Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions)
Net Income *
*GAAP earnings excluding extraordinary items.
Performance last year
We want to ensure a company is making the most of what it has available. This is
done by comparing the return (profit) to a company's available
It is difficult to establish if Everysport Media Group has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
It is difficult to establish if Everysport Media Group has efficiently used its assets last year compared to the Europe Interactive Media and Services industry average (Return on Assets) as it is loss-making.
It is difficult to establish if Everysport Media Group improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
Everysport Media Group's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
Interactive Media and Services
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
Everysport Media Group
has a total score of
0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Everysport Media Group's finances.
The net worth of a company is the difference between its assets and liabilities.
Everysport Media Group's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
Everysport Media Group's cash and other short term assets cover its long term commitments.
This treemap shows a more detailed breakdown of
Everysport Media Group's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
Low level of unsold assets.
Debt is covered by short term assets, assets are 1.9x debt.
Nearly all companies have debt. Debt in itself isn’t
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
Everysport Media Group AB operates as a sports media company in Sweden. It operates a range of leading digital sites, such as Svenskafans.com, Hockeysverige.se, Eliteprospects, Fotbolldirekt.se, Everysport, Fantv, sporttjansten.se, Innebandy magazinet, and travtjansten.se that offers performance data, game tips, and sports news. The company also engages in gathering and distributing sports data; and provides betting tips and information for sports and horse racing, as well as develops digital betting tools. It primarily serves gaming companies, media houses, sports federations, and end consumers. The company was formerly known as Traveas AB and changed its name to Everysport Media Group AB in February 2016. Everysport Media Group AB was founded in 2007 and is based in Stockholm, Sweden.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.