Pulsar Helium Valuation

Q: What is the Fair Price of Y3K when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Y3K (€0.55) is trading below our estimate of [[fair value]] (€10.53)

Is Y3K undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of Y3K when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Y3K (€0.55) is trading below our estimate of fair value (€10.53)

Significantly Below Fair Value: Y3K is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for Y3K?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for Y3K. This is calculated by dividing Y3K's market cap by their current preferred multiple.
What is Y3K's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	US$61.84m

Y3K key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does Y3K's PB Ratio compare to its peers?

The above table shows the PB ratio for Y3K vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	1.6x
HA3 Petro Matad	1x	107.0%	€17.8m
DR0 Deutsche Rohstoff	0.9x	-3.2%	€188.9m
4DS Daldrup & Söhne	2.3x	19.0%	€47.9m
VH2 Friedrich Vorwerk Group	2.1x	30.4%	€364.4m
Y3K Pulsar Helium	n/a	n/a	€84.7m

Price-To-Book vs Peers: Y3K has negative equity and a Price-To-Book Ratio (-5x) compared to the peer average (1.6x).

Price to Earnings Ratio vs Industry

How does Y3K's PE Ratio compare vs other companies in the European Oil and Gas Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	1.7%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	1.7%
	n/a	n/a	n/a

No more companies

Price-To-Book vs Industry: Y3K has negative equity and a Price-To-Book Ratio (-5x) compared to the European Oil and Gas industry average (0.9x).

Price to Book Ratio vs Fair Ratio

What is Y3K's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

Y3K PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	-5x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate Y3K's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.