看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 6.2x - 6.9x | 6.6x |
| Selected Fwd Ps Multiple | 5.2x - 5.7x | 5.4x |
| Fair Value | €9.28 - €10.25 | €9.77 |
| Upside | 9.9% - 21.5% | 15.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Kekrops S.A. | - | ATSE:KEKR |
| Montebalito, S.A. | - | BME:MTB |
| ENA S.p.A. | - | BIT:ENA |
| Courtois S.A. | - | ENXTPA:COUR |
| TTL Beteiligungs- und Grundbesitz-AG | - | DB:TTO |
| Dimand S.A. | - | ATSE:DIMAND |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KEKR | MTB | ENA | COUR | TTO | DIMAND | |||
| ATSE:KEKR | BME:MTB | BIT:ENA | ENXTPA:COUR | DB:TTO | ATSE:DIMAND | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -0.1% | 2.4% | NM- | -10.7% | 16.3% | 34.9% | ||
| 3Y CAGR | -2.8% | -7.6% | -8.8% | -32.4% | -26.1% | 60.6% | ||
| Latest Twelve Months | 2842.9% | -35.9% | -29.0% | 52.8% | -41.8% | 202.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10131.7% | -19.7% | 1.3% | -1.6% | -136.9% | 80.0% | ||
| Prior Fiscal Year | 63840.1% | 6.7% | 3.2% | 7.4% | -36.8% | 140.7% | ||
| Latest Fiscal Year | 619.3% | 13.4% | -57.9% | -11.9% | -1167.7% | 130.1% | ||
| Latest Twelve Months | -176.5% | 13.4% | -57.9% | -20.1% | -1402.6% | 130.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -20.1x | 34.9x | -4.9x | -13.4x | -27.5x | -54.5x | ||
| Price / LTM Sales | 44.5x | 4.4x | 1.2x | 6.1x | 4.0x | 5.5x | ||
| LTM P/E Ratio | -25.2x | 32.7x | -2.0x | -30.4x | -0.3x | 4.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.2x | 4.4x | 44.5x | |||||
| Historical LTM P/S Ratio | 5.5x | 18.1x | 30.0x | |||||
| Selected Price / Sales Multiple | 6.2x | 6.6x | 6.9x | |||||
| (x) LTM Sales | 28 | 28 | 28 | |||||
| (=) Equity Value | 177 | 186 | 196 | |||||
| (/) Shares Outstanding | 18.5 | 18.5 | 18.5 | |||||
| Implied Value Range | 9.55 | 10.05 | 10.55 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.55 | 10.05 | 10.55 | 8.44 | ||||
| Upside / (Downside) | 13.1% | 19.1% | 25.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KEKR | MTB | ENA | COUR | TTO | DIMAND | |
| Value of Common Equity | 23 | 45 | 6 | 9 | 4 | 156 | |
| (/) Shares Outstanding | 19.8 | 32.0 | 7.1 | 0.1 | 24.6 | 18.5 | |
| Implied Stock Price | 1.15 | 1.41 | 0.89 | 121.00 | 0.18 | 8.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.15 | 1.41 | 0.89 | 121.00 | 0.18 | 8.44 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |