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 Pb Multiple | 2.2x - 2.5x | 2.4x |
Historical Pb Multiple | 1.5x - 15.1x | 3.5x |
Fair Value | €13.85 - €15.31 | €14.58 |
Upside | 31.2% - 45.0% | 38.1% |
Benchmarks | - | Full Ticker |
Gentoo Media Inc. | - | OM:G2M |
Intralot S.A. Integrated Lottery Systems and Services | - | ATSE:INLOT |
Playtech plc | - | DB:PL8 |
Betmakers Technology Group Ltd | - | ASX:BET |
Organization of Football Prognostics S.A. | - | ATSE:OPAP |
Kambi Group plc | - | DB:7KB |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
G2M | INLOT | PL8 | BET | OPAP | 7KB | |||
OM:G2M | ATSE:INLOT | DB:PL8 | ASX:BET | ATSE:OPAP | DB:7KB | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | NM- | NM- | 19.1% | 8.1% | ||
3Y CAGR | 288.5% | -43.2% | NM- | NM- | 23.3% | -30.7% | ||
Latest Twelve Months | -38.3% | -93.9% | -1025.6% | -30.9% | 22.8% | -12.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -17.8% | -8.8% | 8.1% | -58.3% | 33.7% | 16.1% | ||
Prior Fiscal Year | 14.5% | 1.6% | -1.6% | -40.8% | 28.4% | 8.6% | ||
Latest Fiscal Year | 19.2% | 1.3% | -16.1% | -40.6% | 30.9% | 8.8% | ||
Latest Twelve Months | 9.4% | 0.1% | -16.1% | -49.7% | 31.0% | 7.4% | ||
Return on Equity | ||||||||
5 Year Average Margin | -2.7% | 29.0% | 10.3% | -24.7% | 50.8% | 20.6% | ||
Prior Fiscal Year | 16.4% | 48.1% | -0.7% | -22.8% | 45.8% | 8.9% | ||
Latest Twelve Months | 23.5% | 1.5% | -7.5% | -36.3% | 65.0% | 7.5% | ||
Next Fiscal Year | -693.3% | 53.9% | 1.8% | -19.0% | 95.6% | 8.8% | ||
Two Fiscal Years Forward | 138.9% | 59.4% | 2.7% | -0.6% | 125.1% | 9.7% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 1.1x | 1.8x | 1.6x | 1.6x | 4.3x | 1.8x | ||
Price / LTM EPS | 12.0x | 1725.1x | -10.2x | -3.2x | 13.9x | 24.3x | ||
Price / Book | -9.9x | 28.5x | 0.8x | 1.5x | 9.8x | 1.8x | ||
Price / Fwd Book | 23.3x | 15.9x | 0.8x | 1.5x | 14.9x | 1.6x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -9.9x | 1.5x | 28.5x | |||||
Historical P/B Ratio | 1.5x | 3.5x | 15.1x | |||||
Selected P/B Multiple | 2.2x | 2.4x | 2.5x | |||||
(x) Book Value | 175 | 175 | 175 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | G2M | INLOT | PL8 | BET | OPAP | 7KB | |
Value of Common Equity | 140 | 689 | 1,391 | 137 | 6,874 | 300 | |
(/) Shares Outstanding | 134.7 | 604.1 | 307.5 | 1,098.6 | 358.6 | 28.4 | |
Implied Stock Price | 1.04 | 1.14 | 4.53 | 0.13 | 19.17 | 10.56 | |
FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 11.62 | 1.14 | 4.53 | 0.13 | 19.17 | 10.56 | |
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 |