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 EBITDA Multiple | 14.1x - 15.6x | 14.9x |
| Selected Fwd EBITDA Multiple | 6.2x - 6.9x | 6.6x |
| Fair Value | €13.95 - €15.25 | €14.60 |
| Upside | 20.3% - 31.5% | 25.9% |
| Benchmarks | Ticker | Full Ticker |
| Gentoo Media Inc. | G2M | OM:G2M |
| Intralot S.A. Integrated Lottery Systems and Services | INLOT | ATSE:INLOT |
| Playtech plc | PL8 | DB:PL8 |
| Betmakers Technology Group Ltd | BET | ASX:BET |
| Organization of Football Prognostics S.A. | OPAP | ATSE:OPAP |
| Kambi Group plc | 7KB | DB:7KB |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| G2M | INLOT | PL8 | BET | OPAP | 7KB | ||
| OM:G2M | ATSE:INLOT | DB:PL8 | ASX:BET | ATSE:OPAP | DB:7KB | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | 8.5% | -17.3% | NM- | 16.7% | 11.2% | |
| 3Y CAGR | 101.0% | 2.7% | -19.4% | NM- | 14.9% | -21.6% | |
| Latest Twelve Months | 43.8% | -1.7% | -30.0% | 72.5% | 17.4% | -30.6% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 31.9% | 25.4% | 17.9% | -56.6% | 50.0% | 24.1% | |
| Prior Fiscal Year | 43.4% | 29.7% | 20.3% | -51.4% | 49.0% | 17.8% | |
| Latest Fiscal Year | 56.3% | 27.2% | 13.0% | -13.6% | 51.1% | 16.1% | |
| Latest Twelve Months | 52.2% | 26.5% | 13.0% | -10.6% | 51.2% | 13.1% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.00x | 2.65x | 1.76x | 1.76x | 4.41x | 1.77x | |
| EV / LTM EBITDA | 3.8x | 10.0x | 13.6x | -16.6x | 8.6x | 13.5x | |
| EV / LTM EBIT | 7.2x | 19.3x | 63.6x | -11.2x | 9.9x | 21.2x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -16.6x | 8.6x | 13.6x | ||||
| Historical EV / LTM EBITDA | 6.7x | 9.4x | 62.0x | ||||
| Selected EV / LTM EBITDA | 14.1x | 14.9x | 15.6x | ||||
| (x) LTM EBITDA | 22 | 22 | 22 | ||||
| (=) Implied Enterprise Value | 315 | 331 | 348 | ||||
| (-) Non-shareholder Claims * | 45 | 45 | 45 | ||||
| (=) Equity Value | 360 | 376 | 393 | ||||
| (/) Shares Outstanding | 28.3 | 28.3 | 28.3 | ||||
| Implied Value Range | 12.73 | 13.32 | 13.91 | ||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 12.73 | 13.32 | 13.91 | 11.60 | |||
| Upside / (Downside) | 9.8% | 14.8% | 19.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | G2M | INLOT | PL8 | BET | OPAP | 7KB | |
| Enterprise Value | 246 | 1,024 | 1,493 | 150 | 7,015 | 283 | |
| (+) Cash & Short Term Investments | 5 | 76 | 268 | 21 | 654 | 53 | |
| (+) Investments & Other | 0 | 16 | 229 | 0 | 2 | 0 | |
| (-) Debt | (117) | (420) | (494) | (6) | (680) | (8) | |
| (-) Other Liabilities | (1) | (25) | 1 | 0 | (27) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 132 | 671 | 1,496 | 165 | 6,964 | 328 | |
| (/) Shares Outstanding | 134.7 | 604.1 | 307.5 | 1,098.6 | 358.6 | 28.3 | |
| Implied Stock Price | 0.98 | 1.11 | 4.87 | 0.15 | 19.42 | 11.60 | |
| FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.96 | 1.11 | 4.87 | 0.15 | 19.42 | 11.60 | |
| Trading Currency | SEK | EUR | EUR | AUD | EUR | EUR | |
| FX Rate to Reporting Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |