Beyond Frames Entertainment AB (publ)

股價

0.64 EUR

公允價值

1.09 EUR

Benchmarks	Ticker	Full Ticker
Embracer Group AB (publ)	-	DB:TH92
Modern Times Group MTG AB	-	DB:MRTA
Goodbye Kansas Group AB (publ)	-	DB:3MB
Gold Town Games AB (publ)	-	NGM:GTG
AIK Fotboll AB (publ)	-	NGM:AIKB
Beyond Frames Entertainment AB (publ)	-	DB:8WP

Multiples Valuation: Price / Sales

股價

0.64 EUR

公允價值

1.09 EUR

看漲

48.0%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	TH92	MRTA	3MB	GTG	AIK B	8WP
	DB:TH92	DB:MRTA	DB:3MB	NGM:GTG	NGM:AIKB	DB:8WP
Historical Sales Growth
5Y CAGR	50.2%	7.2%	57.0%	-0.8%	9.3%	87.2%
3Y CAGR	59.7%	15.2%	-15.4%	-5.0%	22.4%	74.0%
Latest Twelve Months	21.4%	3.2%	-39.3%	-24.2%	21.2%	28.8%

Historical Net Income Profit Margin
5 Year Average Margin	-4.9%	21.8%	-56.7%	-58.8%	-4.2%	-34.5%
Prior Fiscal Year	11.8%	2.8%	-38.4%	-120.4%	-8.9%	-4.7%
Latest Fiscal Year	-42.9%	-3.5%	-30.4%	-34.8%	-1.5%	-9.2%
Latest Twelve Months	-48.1%	-3.5%	-30.4%	-34.8%	-1.5%	-9.2%

Current Trading Multiples
EV / LTM EBITDA	-4.4x	6.3x	-1.5x	34.6x	0.8x	12.0x
Price / LTM Sales	0.6x	2.2x	0.4x	0.2x	0.1x	0.7x
LTM P/E Ratio	-1.2x	-63.5x	-1.3x	-0.7x	-8.8x	-8.1x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.1x	0.4x	2.2x
Historical LTM P/S Ratio	0.0x	3.0x	16.0x

Selected Price / Sales Multiple	1.0x	1.0x	1.1x
(x) LTM Sales	209	209	209
(=) Equity Value	201	212	223
(/) Shares Outstanding	18.5	18.5	18.5
Implied Value Range	10.86	11.43	12.01
FX Rate: SEK/EUR	11.0	11.0	11.0		Market Price
Implied Value Range (Trading Cur)	0.99	1.04	1.09		0.73
Upside / (Downside)	34.5%	41.5%	48.6%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	TH92	MRTA	3MB	GTG	AIK B	8WP

Value of Common Equity	21,793	13,480	90	4	36	150
(/) Shares Outstanding	225.1	117.7	29.1	54.8	21.8	18.5
Implied Stock Price	96.82	114.56	3.10	0.07	1.67	8.08
FX Conversion Rate to Trading Currency	11.00	11.00	11.00	1.00	1.00	11.00
Implied Stock Price (Trading Cur)	8.80	10.41	0.28	0.07	1.67	0.73

Trading Currency	EUR	EUR	EUR	SEK	SEK	EUR
FX Rate to Reporting Currency	11.00	11.00	11.00	1.00	1.00	11.00

載入錯誤