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 | 20.8x - 23.0x | 21.9x |
| Selected Fwd P/E Multiple | 17.1x - 18.9x | 18.0x |
| Fair Value | €7.35 - €8.12 | €7.73 |
| Upside | -1.0% - 9.4% | 4.2% |
| Benchmarks | - | Full Ticker |
| Eniro Group AB (publ) | - | OM:ENRO |
| Relevance Communication Nordic AB | - | NGM:RLVNC |
| Hoi Publishing AB | - | NGM:HOIB |
| TradeDoubler AB (publ) | - | OM:TRAD |
| Viaplay Group AB (publ) | - | OM:VPLAYB |
| Storytel AB (publ) | - | DB:DST |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ENRO | RLVNC | HOI B | TRAD | VPLAY B | DST | |||
| OM:ENRO | NGM:RLVNC | NGM:HOIB | OM:TRAD | OM:VPLAYB | DB:DST | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -27.7% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -33.8% | NM- | ||
| Latest Twelve Months | 111.4% | -10.1% | -317.0% | -51.4% | 82.1% | 134.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.9% | -16.1% | -33.7% | 1.1% | -7.0% | -10.5% | ||
| Prior Fiscal Year | -0.4% | -46.0% | -29.0% | 1.3% | -52.5% | -23.5% | ||
| Latest Fiscal Year | 7.2% | -11.1% | -78.2% | -0.2% | 0.6% | 5.2% | ||
| Latest Twelve Months | 7.8% | -11.2% | -86.6% | 0.5% | -3.1% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.4x | 14.2x | -3.5x | -7.3x | 67.4x | 11.6x | ||
| Price / LTM Sales | 0.3x | 0.7x | 0.1x | 0.2x | 0.3x | 1.7x | ||
| LTM P/E Ratio | 4.1x | -6.6x | -0.2x | 42.4x | -8.1x | 25.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.1x | -0.2x | 42.4x | |||||
| Historical LTM P/E Ratio | -85.2x | -15.3x | -8.0x | |||||
| Selected P/E Multiple | 20.8x | 21.9x | 23.0x | |||||
| (x) LTM Net Income | 250 | 250 | 250 | |||||
| (=) Equity Value | 5,200 | 5,474 | 5,748 | |||||
| (/) Shares Outstanding | 77.2 | 77.2 | 77.2 | |||||
| Implied Value Range | 67.39 | 70.93 | 74.48 | |||||
| FX Rate: SEK/EUR | 11.2 | 11.2 | 11.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6.03 | 6.35 | 6.67 | 7.42 | ||||
| Upside / (Downside) | -18.7% | -14.4% | -10.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ENRO | RLVNC | HOI B | TRAD | VPLAY B | DST | |
| Value of Common Equity | 303 | 31 | 4 | 447 | 4,344 | 6,396 | |
| (/) Shares Outstanding | 732.8 | 22.6 | 90.8 | 60.4 | 4,546.9 | 77.2 | |
| Implied Stock Price | 0.41 | 1.36 | 0.04 | 7.40 | 0.96 | 82.89 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.17 | |
| Implied Stock Price (Trading Cur) | 0.41 | 1.36 | 0.04 | 7.40 | 0.96 | 7.42 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.17 | |