Lleidanetworks Serveis Telematics SA

股價

1.26 EUR

公允價值

1.67 EUR

Benchmarks	Ticker	Full Ticker
Cellnex Telecom, S.A.	-	BME:CLNX
Telecom Italia S.p.A.	-	BIT:TIT
Telefónica, S.A.	-	BME:TEF
NFON AG	-	DB:NFN
EuroTeleSites AG	-	BST:7YF
LleidaNetworks Serveis Telemàtics, S.A.	-	BME:LLN

Multiples Valuation: Price / Sales

股價

1.26 EUR

公允價值

1.67 EUR

看漲

30.7%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	CLNX	TIT	TEF	NFN	7YF	LLN
	BME:CLNX	BIT:TIT	BME:TEF	DB:NFN	BST:7YF	BME:LLN
Historical Sales Growth
5Y CAGR	32.4%	-4.2%	-3.5%	8.9%	NM-	6.6%
3Y CAGR	18.6%	-1.8%	1.7%	4.8%	113.5%	2.3%
Latest Twelve Months	6.3%	-1.6%	1.6%	6.1%	-7.8%	15.8%

Historical Net Income Profit Margin
5 Year Average Margin	-9.4%	-7.0%	7.4%	-8.2%	-50.7%	0.0%
Prior Fiscal Year	-7.8%	-3.0%	-2.8%	-1.0%	11.1%	-15.1%
Latest Fiscal Year	-0.7%	-1.1%	-0.8%	0.8%	11.3%	4.6%
Latest Twelve Months	-0.9%	0.8%	-0.8%	0.8%	11.3%	4.6%

Current Trading Multiples
EV / LTM EBITDA	17.5x	5.4x	5.8x	18.6x	13.0x	8.1x
Price / LTM Sales	5.6x	0.6x	0.6x	1.3x	3.2x	1.0x
LTM P/E Ratio	-605.5x	68.1x	-78.2x	158.6x	28.6x	21.7x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.6x	1.3x	5.6x
Historical LTM P/S Ratio	0.6x	1.5x	5.8x

Selected Price / Sales Multiple	1.2x	1.3x	1.4x
(x) LTM Sales	20	20	20
(=) Equity Value	25	26	28
(/) Shares Outstanding	15.5	15.5	15.5
Implied Value Range	1.61	1.69	1.77
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	1.61	1.69	1.77		1.28
Upside / (Downside)	25.4%	32.0%	38.6%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	CLNX	TIT	TEF	NFN	7YF	LLN

Value of Common Equity	22,966	7,735	24,898	110	837	20
(/) Shares Outstanding	705.6	21,260.8	5,643.3	16.6	166.1	15.5
Implied Stock Price	32.55	0.36	4.41	6.65	5.04	1.28
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	32.55	0.36	4.41	6.65	5.04	1.28

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

載入錯誤