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 P/E Multiple | -11.9x - -13.1x | -12.5x |
| Selected Fwd P/E Multiple | 6.5x - 7.2x | 6.8x |
| Fair Value | €0.40 - €0.44 | €0.42 |
| Upside | 3.5% - 14.4% | 9.0% |
| Benchmarks | - | Full Ticker |
| Adyen N.V. | - | ENXTAM:ADYEN |
| HiPay Group SA | - | ENXTPA:ALHYP |
| Ashler et Manson SA | - | ENXTPA:MLAEM |
| CHAPTERS Group AG | - | DB:CHG |
| EV Digital Invest AG | - | DB:ENGL |
| Ease2pay N.V. | - | DB:DOC2 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADYEN | ALHYP | MLAEM | CHG | ENGL | DOC2 | |||
| ENXTAM:ADYEN | ENXTPA:ALHYP | ENXTPA:MLAEM | DB:CHG | DB:ENGL | DB:DOC2 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 31.6% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 25.4% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 32.5% | 169.4% | 157.1% | -180.8% | -31.4% | 45.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 43.0% | -4.3% | 14.3% | -800612.3% | -78.0% | -337.7% | ||
| Prior Fiscal Year | 42.9% | 3.3% | 4.6% | -5.8% | -89.0% | -54.9% | ||
| Latest Fiscal Year | 45.9% | 7.9% | 15.6% | -10.4% | -156.0% | -27.8% | ||
| Latest Twelve Months | 45.9% | 7.9% | 15.6% | -10.4% | -156.0% | -27.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 40.3x | 14.4x | 83.8x | 41.8x | 0.3x | -12.4x | ||
| Price / LTM Sales | 23.9x | 0.9x | 18.2x | 9.1x | 0.0x | 3.2x | ||
| LTM P/E Ratio | 52.1x | 11.6x | 116.1x | -87.5x | 0.0x | -11.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -87.5x | 11.6x | 116.1x | |||||
| Historical LTM P/E Ratio | -41.6x | -11.5x | -1.0x | |||||
| Selected P/E Multiple | -11.9x | -12.5x | -13.1x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 10 | 10 | 11 | |||||
| (/) Shares Outstanding | 26.2 | 26.2 | 26.2 | |||||
| Implied Value Range | 0.36 | 0.38 | 0.40 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.36 | 0.38 | 0.40 | 0.38 | ||||
| Upside / (Downside) | -4.9% | 0.2% | 5.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADYEN | ALHYP | MLAEM | CHG | ENGL | DOC2 | |
| Value of Common Equity | 48,577 | 66 | 7 | 992 | 0 | 10 | |
| (/) Shares Outstanding | 31.5 | 6.3 | 3.2 | 23.5 | 1.8 | 26.2 | |
| Implied Stock Price | 1,542.40 | 10.40 | 2.32 | 42.30 | 0.04 | 0.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,542.40 | 10.40 | 2.32 | 42.30 | 0.04 | 0.38 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |