Cannae Holdings, Inc.

股價

14.70 EUR

公允價值

21.09 EUR

0.5%

Normalized EBIT Margin

1.8%

Normalized CapEx as % of Revenue

16.0%

Normalized Tax Rate

Earnings Power Value

股價

14.70 EUR

公允價值

21.09 EUR

看漲

43.5%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	586	742	662	570	453	453

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	2,241	(360)	(520)	(401)	(311)	(311)
(+) Net Interest Expense	1	(11)	59	4	7	7
(+) Other Non Operating Exp.	185	(174)	(293)	163	52	52
(+) D&A	31	26	23	19	13	13
(+) Non-recurring Items	(2,596)	412	661	148	159	159
Adjusted EBITDA	(138)	(107)	(70)	(67)	(79)	(79)

(-) D&A	(31)	(26)	(23)	(19)	(13)	(13)

Adjusted EBIT	(169)	(134)	(93)	(86)	(92)	(92)
% of Revenue	-28.8%	-18.0%	-14.0%	-15.1%	-20.4%	-20.4%


	Low	Median	High

Adjusted EBIT Margin	0.0%	0.0%	0.0%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	3	14	25	(441)
(+) Cash & Short Term Investments	138	138	138	138
(+) Investments & Other	1,659	1,659	1,659	1,659
(-) Debt	(331)	(331)	(331)	(331)
(-) Other Liabilities	21	21	21	21
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	1,490	1,502	1,512	1,047
(/) Shares Outstanding	62.8	62.8	62.8	62.8
Implied Stock Price (USD)	23.73	23.92	24.09	16.67
FX Rate: USD/EUR	1.13	1.13	1.13	1.13
Implied Stock Price (EUR)	20.93	21.09	21.24	14.70

Upside / (Downside)	42.38%	43.46%	44.48%


Stock Price	14.70
Stock Price Close	14.70
Restatment Type	Original
Reporting Currency	USD
Trading Currency	EUR
FX Rate: USD/EUR	1.13
Market Cap	940.8
Shares Outstanding	62.8
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤