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 EBITDA Multiple | 25.6x - 28.2x | 26.9x |
| Selected Fwd EBITDA Multiple | 34.2x - 37.8x | 36.0x |
| Fair Value | €1.64 - €2.06 | €1.85 |
| Upside | -44.1% - -29.5% | -36.8% |
| Benchmarks | Ticker | Full Ticker |
| Societe de Conseil en Externalisation et en Marketing Internet - SCEMI Société Anonyme | MLCMI | ENXTPA:MLCMI |
| Soditech SA | SEC | ENXTPA:SEC |
| Mare Nostrum SA | ALMAR | ENXTPA:ALMAR |
| Alan Allman Associates | AAA | ENXTPA:AAA |
| Neolife SA | ALNLF | ENXTPA:ALNLF |
| GECI International S.A. | G8C0 | DB:G8C0 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| MLCMI | SEC | ALMAR | AAA | ALNLF | G8C0 | ||
| ENXTPA:MLCMI | ENXTPA:SEC | ENXTPA:ALMAR | ENXTPA:AAA | ENXTPA:ALNLF | DB:G8C0 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | |
| 3Y CAGR | NM- | NM- | NM- | 20.0% | 99.6% | 36.7% | |
| Latest Twelve Months | -835.7% | -235.4% | 39.4% | -6.8% | 670.2% | 139.4% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 2.4% | 0.0% | -0.7% | 9.0% | -0.1% | -0.2% | |
| Prior Fiscal Year | 0.5% | -0.9% | -2.5% | 8.7% | 1.1% | -1.9% | |
| Latest Fiscal Year | -3.6% | -2.3% | -2.1% | 8.0% | 9.4% | 0.9% | |
| Latest Twelve Months | -3.6% | -2.3% | -2.1% | 8.0% | 9.4% | 0.9% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.17x | 1.40x | 0.15x | 0.97x | 0.60x | 0.32x | |
| EV / LTM EBITDA | -32.7x | -60.6x | -6.9x | 12.2x | 6.4x | 35.0x | |
| EV / LTM EBIT | -30.8x | -22.0x | -4.1x | 16.9x | 15.8x | 41.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -60.6x | -6.9x | 12.2x | ||||
| Historical EV / LTM EBITDA | -156.0x | -54.9x | 35.0x | ||||
| Selected EV / LTM EBITDA | 25.6x | 26.9x | 28.2x | ||||
| (x) LTM EBITDA | 0 | 0 | 0 | ||||
| (=) Implied Enterprise Value | 4 | 4 | 5 | ||||
| (-) Non-shareholder Claims * | (3) | (3) | (3) | ||||
| (=) Equity Value | 2 | 2 | 2 | ||||
| (/) Shares Outstanding | 1.1 | 1.1 | 1.1 | ||||
| Implied Value Range | 1.52 | 1.73 | 1.94 | ||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1.52 | 1.73 | 1.94 | 2.93 | |||
| Upside / (Downside) | -48.0% | -40.9% | -33.8% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | MLCMI | SEC | ALMAR | AAA | ALNLF | G8C0 | |
| Enterprise Value | 4 | 8 | 18 | 362 | 7 | 6 | |
| (+) Cash & Short Term Investments | 0 | 0 | 8 | 11 | 0 | 1 | |
| (+) Investments & Other | 0 | 0 | 1 | 0 | 0 | 0 | |
| (-) Debt | 0 | (2) | (22) | (185) | 0 | (3) | |
| (-) Other Liabilities | 0 | 0 | (1) | (2) | 0 | (0) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 4 | 6 | 5 | 187 | 7 | 3 | |
| (/) Shares Outstanding | 1.1 | 2.3 | 7.2 | 45.5 | 96.4 | 1.1 | |
| Implied Stock Price | 3.84 | 2.78 | 0.63 | 4.10 | 0.07 | 2.93 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.84 | 2.78 | 0.63 | 4.10 | 0.07 | 2.93 | |
| 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 | |