Longhorn Publishers Valuation

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

LKL (KES2.3) is trading below our estimate of [[fair value]] (KES4.05)

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

Valuation Score

4/6

Valuation Score 4/6

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

Share Price vs Fair Value

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

Below Fair Value: LKL (KES2.3) is trading below our estimate of fair value (KES4.05)

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

Key Valuation Metric

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

Key metric: As LKL is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for LKL. This is calculated by dividing LKL's market cap by their current revenue.
What is LKL's PS Ratio?
PS Ratio	0.4x
Sales	KSh1.54b
Market Cap	KSh626.61m

LKL 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	1.1x
Enterprise Value/EBITDA	-24.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does LKL's PS Ratio compare to its peers?

The above table shows the PS ratio for LKL vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	4.1x
SGL Standard Group	0.2x	n/a	KSh436.4m
NMG Nation Media Group	0.4x	n/a	KSh2.4b
SCAN WPP Scangroup	0.1x	n/a	KSh959.4m
GDC Gamedust	15.9x	n/a	zł19.1m
LKL Longhorn Publishers	0.4x	n/a	KSh626.6m

Price-To-Sales vs Peers: LKL is good value based on its Price-To-Sales Ratio (0.4x) compared to the peer average (4.1x).

Price to Sales Ratio vs Industry

How does LKL's PS Ratio compare vs other companies in the Global Media Industry?

108 Companies	Price / Sales	Estimated Growth	Market Cap

108 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: LKL is good value based on its Price-To-Sales Ratio (0.4x) compared to the Global Media industry average (1x).

Price to Sales Ratio vs Fair Ratio

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

LKL PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.4x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate LKL's Price-To-Sales 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.