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 P/E Multiple | -14.4x - -15.9x | -15.2x |
| Selected Fwd P/E Multiple | 5.0x - 5.5x | 5.3x |
| Fair Value | kr6.33 - kr7 | kr6.67 |
| Upside | -12.7% - -3.5% | -8.1% |
| Benchmarks | - | Full Ticker |
| Freetrailer Group A/S | - | XSAT:FREETR |
| GreenMobility A/S | - | CPSE:GREENM |
| NTG Nordic Transport Group A/S | - | CPSE:NTG |
| Waberer's International Nyrt. | - | BUSE:WABERERS |
| S.C. Transcom S.A. | - | BVB:TRVM |
| DonkeyRepublic Holding A/S | - | CPSE:DONKEY |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FREETR | GREENM | NTG | WABERERS | TRVM | DONKEY | |||
| XSAT:FREETR | CPSE:GREENM | CPSE:NTG | BUSE:WABERERS | BVB:TRVM | CPSE:DONKEY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 99.5% | NM- | ||
| 3Y CAGR | 37.5% | NM- | -5.2% | 6.2% | NM- | NM- | ||
| Latest Twelve Months | 54.6% | 193.9% | -44.5% | 223.2% | 771.2% | 57.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.5% | -88.2% | 4.3% | 1.1% | 0.5% | -42.7% | ||
| Prior Fiscal Year | 5.6% | -25.6% | 4.5% | 4.1% | 5.5% | -19.1% | ||
| Latest Fiscal Year | 11.3% | 7.5% | 3.2% | 2.8% | 11.3% | -6.3% | ||
| Latest Twelve Months | 11.7% | 11.1% | 2.0% | 3.7% | 14.4% | -6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.0x | 8.4x | 12.7x | 6.6x | 8.1x | 12.1x | ||
| Price / LTM Sales | 5.7x | 1.7x | 0.4x | 0.3x | 1.1x | 1.3x | ||
| LTM P/E Ratio | 48.5x | 16.7x | 20.0x | 6.1x | 7.5x | -19.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.1x | 16.7x | 48.5x | |||||
| Historical LTM P/E Ratio | -19.8x | -3.8x | -3.7x | |||||
| Selected P/E Multiple | -14.4x | -15.2x | -15.9x | |||||
| (x) LTM Net Income | (10) | (10) | (10) | |||||
| (=) Equity Value | 140 | 148 | 155 | |||||
| (/) Shares Outstanding | 26.6 | 26.6 | 26.6 | |||||
| Implied Value Range | 5.27 | 5.55 | 5.83 | |||||
| FX Rate: DKK/DKK | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.27 | 5.55 | 5.83 | 7.25 | ||||
| Upside / (Downside) | -27.3% | -23.5% | -19.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FREETR | GREENM | NTG | WABERERS | TRVM | DONKEY | |
| Value of Common Equity | 688 | 243 | 4,184 | 231 | 10 | 193 | |
| (/) Shares Outstanding | 9.4 | 5.9 | 21.7 | 17.2 | 40.1 | 26.6 | |
| Implied Stock Price | 73.00 | 41.10 | 192.60 | 13.46 | 0.25 | 7.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 73.00 | 41.10 | 192.60 | 5,300.00 | 0.25 | 7.25 | |
| Trading Currency | DKK | DKK | DKK | HUF | RON | DKK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 | |