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 | 2.4x - 2.7x | 2.6x |
| Historical Pb Multiple | 1.5x - 15.1x | 3.5x |
| Fair Value | €14.70 - €16.24 | €15.47 |
| Upside | 26.7% - 40.0% | 33.4% |
| 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% | -49.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -17.8% | -8.8% | 8.1% | -58.3% | 33.7% | 15.9% | ||
| 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% | 5.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.7% | 29.0% | 10.3% | -24.7% | 50.8% | 20.2% | ||
| 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% | 5.0% | ||
| Next Fiscal Year | -1590.2% | 53.9% | 2.0% | -19.0% | 95.6% | 8.8% | ||
| Two Fiscal Years Forward | 123.5% | 59.4% | 2.9% | -0.6% | 125.1% | 9.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 1.7x | 1.8x | 1.9x | 4.4x | 2.0x | ||
| Price / LTM EPS | 11.4x | 1665.0x | -11.1x | -3.9x | 14.1x | 40.2x | ||
| Price / Book | -9.4x | 27.5x | 0.8x | 1.7x | 10.0x | 2.0x | ||
| Price / Fwd Book | 15.6x | 15.5x | 0.8x | 1.8x | 15.1x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -9.4x | 1.7x | 27.5x | |||||
| Historical P/B Ratio | 1.5x | 3.5x | 15.1x | |||||
| Selected P/B Multiple | 2.4x | 2.6x | 2.7x | |||||
| (x) Book Value | 171 | 171 | 171 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | G2M | INLOT | PL8 | BET | OPAP | 7KB | |
| 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 | |