
Select Price / LTM Sales Ratio

	Benchmark Companies
	CHG	DFTK	HYQ	HBD1	FRS	ENGL
	DB:CHG	DB:DFTK	DB:HYQ	DB:HBD1	DB:FRS	DB:ENGL
Historical Sales Growth
5Y CAGR	89.7%	55.6%	10.7%	NM-	6.0%	NM-
3Y CAGR	303.4%	49.2%	7.9%	NM-	12.7%	9.9%
Latest Twelve Months	53.8%	-70.7%	13.5%	NM	29.1%	-3.1%

Historical Net Income Profit Margin
5 Year Average Margin	-800859.8%	43.1%	5.3%	-2981.5%	-0.3%	-63.6%
Prior Fiscal Year	-14.0%	49.4%	4.1%	NA	4.7%	-63.9%
Latest Fiscal Year	-5.8%	5.6%	2.2%	NA	9.8%	-89.0%
Latest Twelve Months	-6.4%	13.0%	2.2%	NA	9.8%	-109.0%

Current Trading Multiples
EV / LTM EBITDA	47.2x	-2.5x	64.5x	NA	5.1x	-0.1x
Price / LTM Sales	8.4x	2.0x	2.5x	3011.8x	0.6x	0.3x
LTM P/E Ratio	-132.2x	15.5x	111.3x	-56.5x	6.6x	-0.3x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.6x	2.5x	3011.8x
Historical LTM P/S Ratio	4.4x	4.4x	4.4x

Selected Price / Sales Multiple	0.4x	0.4x	0.4x
(x) LTM Sales	4	4	4
(=) Equity Value	2	2	2
(/) Shares Outstanding	4.7	4.7	4.7
Implied Value Range	0.36	0.37	0.39
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.36	0.37	0.39		0.27
Upside / (Downside)	30.8%	37.7%	44.6%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	CHG	DFTK	HYQ	HBD1	FRS	ENGL

Value of Common Equity	729	19	1,378	276	19	1
(/) Shares Outstanding	23.0	11.9	6.7	110.3	4.6	4.7
Implied Stock Price	31.70	1.60	206.00	2.50	4.20	0.27
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	31.70	1.60	206.00	2.50	4.20	0.27

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

載入錯誤

EV Digital Invest AG