Everyman Media Group plc (EMAN) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Everyman Media Group plc stock £0.77, price £0.55, upside +41.3%, quality 36 out of 100. Rating: undervalued. Calculated from audited financials with 8 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range £0.2450 – £1.47 · fair‑value band £0.4500 – £1.44 · the £0.5450 price screens below the £0.7700 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Everyman Media Group in your weekly email
Every Wednesday you see whether Everyman Media Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Everyman Media Group plc, together with its subsidiaries, owns and manages cinemas in the United Kingdom. The company provides mainstream, independent and classic films, special events, launches, and live satellite broadcasts.
Show moreShow less
It also offers technical equipment, property maintenance, construction, and cleaning, as well as other professional services, such as employment agencies, lawyers, and auditors.
In addition, the company is involved in the property management business, as well as engaged in food and beverage related activities. The company was formerly known as Finlaw Two Plc and changed its name to Everyman Media Group plc in October 2013.
Everyman Media Group plc was founded in 1920 and is based in London, the United Kingdom.
Stock analysis
Everyman Media Group plc (EMAN) currently trades at £0.5450, while our model-based Fair Value estimate is £0.7700, implying the stock looks roughly 29% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of £0.8100 per share, and 5 of the 8 models we run sit above the £0.5450 price.
Bear case: the Asset-Based group reads lowest at £0.1300, and 3 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: £0.4500 (bear) to £1.44 (bull), the price of £0.5450 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 36/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Everyman Media Group plc reported revenue of £117M in FY2025 versus £49.0M in FY2021, a compound +24.2%/yr. Reported net income was −£10.3M in FY2025.
Key figures
Market cap £52.7M Micro · P/S ratio 0.36 · EPS (TTM) £−0.0600 · Net margin −4.4% · Return on equity −19.2% · Return on assets (EBIT) −0.9% (5-year average) · Operating margin 7.6% · Revenue (TTM) £130M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 122% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 41%, EMAN screens cheaper than that median.
Fair Value models
Bear£0.4500Fair Value £0.7700Bull£1.44
Price £0.5450 · Upside +41.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+8.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+36.9%
Start year 2020 (pandemic). Over 10 years: +19.1% a year
Revenue growth 15 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+21.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−74.2% (2020) → 0.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+78.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +74.0% a year for the price.
Compare Everyman Media Group plc with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 221 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside+42.6% · Above median
Profitability
Return on assets−5.4% · Bottom 25%
Net margin (12 months)−4.4% · Below median
Operating margin (12 months)7.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)23.5% · Top 25%
Balance sheet
Debt / equity1.13× · Highest 25%
Valuation Multiplesvs Entertainment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Everyman Media Group plc Fair Value". https://www.fairvalue-calculator.com/stock/EMAN
Frequently asked questions
Is Everyman Media Group plc (EMAN) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of £0.7700 versus a price of £0.5450, about +41% upside (undervalued).
What is the fair value of EMAN?
Our model-based fair value for Everyman Media Group plc is £0.7700 (as of Nov 9, 2026), built from audited fundamentals. The current price: £0.5450.
What is the quality score of EMAN?
Everyman Media Group plc has a Quality Score of 36/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Everyman Media Group plc (EMAN)?
Our model-based price target is the fair value of £0.7700 (as of Nov 9, 2026) from 8 valuation models. Cautious scenario £0.4500, optimistic scenario £1.44. It is a calculation from audited fundamentals, not an analyst target.
What is the Everyman Media Group plc stock forecast for 2026?
Our models put fair value at £0.7700, about +41% upside versus a price of £0.5450 (undervalued). Cautious scenario £0.4500, optimistic scenario £1.44. The calculation is refreshed regularly with new filings.
What is the revenue of Everyman Media Group plc (EMAN)?
Everyman Media Group plc reported trailing-twelve-month revenue of about £130M (latest available figure, as of Nov 9, 2026).
What growth is priced into Everyman Media Group plc (EMAN)?
For today's price to be fair in a discounted-cash-flow model, Everyman Media Group plc would have to grow free cash flow by +78.0 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +36.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of EMAN use?
Our models discount Everyman Media Group plc at 13.3 %: a base by market capitalisation (micro), country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Everyman Media Group plc that is +78.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Everyman Media Group plc (EMAN) delivered so far?
Over the past 5 years revenue at Everyman Media Group plc grew +36.9 % a year. The price currently implies free-cash-flow growth of +78.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Everyman Media Group plc (EMAN) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Everyman Media Group plc (+78.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Everyman Media Group plc (EMAN)?
The free-cash-flow yield on the price is 0.48 %: that much free cash flow Everyman Media Group plc produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Everyman Media Group plc (EMAN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Everyman Media Group plc it is £0.7700 per share (as of Nov 9, 2026), against a price of £0.5450. It is the blended result of 8 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Everyman Media Group plc stock overvalued or undervalued in 2026?
As of Nov 9, 2026, EMAN trades below its calculated fair value: price £0.5450, fair value £0.7700, a gap of about +41% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of EMAN?
No. The price is what the market pays today (£0.5450); the fair value is what the company's own numbers justify (£0.7700). For Everyman Media Group plc the two are £0.2250 per share apart. That gap is exactly why we show both numbers side by side.
How much is Everyman Media Group plc worth?
The market values Everyman Media Group plc at about £52.7M (market capitalisation, as of Nov 9, 2026). Per share that is £0.5450; our models calculate a fair value of £0.7700 per share.
What do the bullish and bearish scenarios say about EMAN?
Our models span a range for Everyman Media Group plc: cautious scenario £0.4500, base £0.7700, optimistic £1.44 per share (as of Nov 9, 2026, price £0.5450). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Everyman Media Group plc (EMAN)?
Balance-sheet figures for Everyman Media Group plc (as of Nov 9, 2026): return on equity −19.2%, debt of 1.13 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is EMAN from its 52-week high?
Everyman Media Group plc trades at £0.5450, about 5% below its 52-week high of £0.5750 and 122% above the low of £0.2450 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of £0.7700 is for.
Which stocks are comparable to Everyman Media Group plc?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Everyman Media Group plc stock attractive at the current price?
The data as of Nov 9, 2026: price £0.5450, calculated fair value £0.7700 (+41%), Quality Score 36/100, from 8 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of EMAN calculated?
We run Everyman Media Group plc through 8 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of £0.7700 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Everyman Media Group plc currently trades 29% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Everyman Media Group plc (EMAN)?
The closing price on Nov 9, 2026 was £0.5450. Our model-based fair value is £0.7700, about +41% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Everyman Media Group plc right now?
The large discount to fair value meets weak quality (36/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide (£0.4500 to £1.44). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Everyman Media Group plc
How large is the market capitalisation of Everyman Media Group plc (EMAN)?
The market capitalisation of Everyman Media Group plc is £52.7M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Everyman Media Group plc (EMAN)?
The price-to-sales ratio of Everyman Media Group plc is 0.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Everyman Media Group plc (EMAN)?
Earnings per share at Everyman Media Group plc are £−0.0600. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Everyman Media Group plc (EMAN)?
The net margin of Everyman Media Group plc is −4.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Everyman Media Group plc (EMAN)?
The return on equity (ROE) of Everyman Media Group plc is −19.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Everyman Media Group plc (EMAN)?
On an EBIT basis the return on assets of Everyman Media Group plc is −0.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Everyman Media Group plc (EMAN)?
The operating margin of Everyman Media Group plc is 7.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Everyman Media Group plc (EMAN)?
Revenue at Everyman Media Group plc is growing +23.5% versus a year earlier (3y avg +13.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Everyman Media Group plc (EMAN)?
Earnings per share at Everyman Media Group plc are growing −5.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Everyman Media Group plc (EMAN) carry?
The net debt of Everyman Media Group plc is £128M (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Everyman Media Group plc in the live analysis
One click puts Everyman Media Group plc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026