Steelwatch's forecast30 Oct 2021 12:10
Thanks for sharing your calculations.
I approached it a slightly different way, but still came up with a figure that is within 10% of your number.
Starting with the £10.4m pretax profit , i deducted £1.5m for interest paid, and £2.5m for pension contributions ( i believe that they gave this figure in a recent statement ). Multiplying the net figure of £6.4m by 15 ( as per you suggestion ) implies a valuation of £96m, which is not very different to your own figure of £89m.
On reflection perhaps a PER of 15 is a bit rich for an indebted company with a pension problem, albeit a company with outstanding growth prospects in an area that is very much in vogue , but even on a more modest multiple of 12 the equity valuation still comes out at £77m , which is equivalent to a little more than £1 as a target share price.
I have not allowed anything for tax, but i believe that they have carry forward losses.