Conservative Valuation £ 45+30 Oct 2020 09:40
I have spent the last couple of days looking at all Diagnostics related stocks listed in addition to all the information we have that is proven in an attempt to value this stock.
I think we can all agree that due to the amazing success and rapid growth so far of this business the market has been unable to properly put a valuation on NCYT. The only broker note we have is the one from Numis giving £13.65 as fair value and £35 as Blue Sky and this is already out of date.
So, this is my conservative calculation: -
I mentioned last week that SourceBio was listing on the AIM. Now this is a Diagnostics Testing business nowhere near the quality and level of NCYT, not even in the same league but what we do know is that it was properly valued we assume, its shares were oversubscribed and it came to the market on a market cap of £ 130m.
That business has confirmed revenue of £20 million and an EBITDA of £ 3 million so we can roughly say that the market valuation for this Diagnostics testing business is valued at over 6X Revenue or 43X EBITDA.
Meanwhile over at Omega Diagnostics it has confirmed revenues of circa £10 million and was loss making in the last year but also has a market cap of £ 135m so in this case the valuation is even higher.
NCYT on the other hand delivered £73 million in the first half and an EBITDA of £ 49 million and expected its second half to be stronger than the first half. So even if we use a pessimistic view and say that NCYT only does the same in the second half, yet in reality we already know its secured countless worldwide orders, then applying £ 150m Revenue and £ 100m EBITDA using the same valuation metrics as the above two the market cap should be over £4 bn or in our case north of £45 a share.
Now if someone wants to tell me where I am going wrong here, I am all ears, but this rough calculation does not consider any of the current wins or product lines, winterplex etc etc. If I use the £500m+ sales estimate that we think it will be, the valuation gets even higher!!!
For me I’m just going to ignore the day to day swings of this SP and let it do what it does because if this company isn’t seriously valued at a significantly higher level than where we are today for a blue chip like NCYT there is something seriously wrong with the market.
Good Luck all