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 Ps Multiple | 0.5x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | €0.83 - €0.92 | €0.88 |
| Upside | -17.5% - -8.8% | -13.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Vocento, S.A. | - | BME:VOC |
| MFE-Mediaforeurope N.V. | - | BIT:MFEB |
| Promotora de Informaciones, S.A. | - | BME:PRS |
| Lagardere SA | - | DB:LAG |
| Atresmedia Corporación de Medios de Comunicación, S.A. | - | DB:YT2A |
| RCS MediaGroup S.p.A. | - | DB:HPI2 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VOC | MFEB | PRS | LAG | YT2A | HPI2 | |||
| BME:VOC | BIT:MFEB | BME:PRS | DB:LAG | DB:YT2A | DB:HPI2 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -2.7% | 0.3% | -1.1% | 4.3% | -1.3% | -2.4% | ||
| 3Y CAGR | 1.5% | 0.7% | 7.3% | 20.3% | 1.5% | -1.1% | ||
| Latest Twelve Months | -5.5% | 2.0% | -3.2% | 6.3% | -8.1% | -1.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.3% | 9.6% | -0.2% | -1.9% | 12.5% | 6.9% | ||
| Prior Fiscal Year | 1.1% | 7.5% | -3.4% | 1.7% | 19.3% | 6.9% | ||
| Latest Fiscal Year | -28.4% | 4.7% | -1.3% | 1.9% | 13.1% | 7.6% | ||
| Latest Twelve Months | -22.0% | 5.9% | -1.7% | 2.3% | 12.8% | 7.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -7.3x | 3.1x | 8.8x | 8.3x | 5.3x | 4.8x | ||
| Price / LTM Sales | 0.2x | 0.6x | 0.5x | 0.3x | 1.2x | 0.6x | ||
| LTM P/E Ratio | -1.0x | 10.6x | -30.9x | 13.7x | 9.6x | 8.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.5x | 1.2x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.5x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 811 | 811 | 811 | |||||
| (=) Equity Value | 430 | 453 | 476 | |||||
| (/) Shares Outstanding | 517.4 | 517.4 | 517.4 | |||||
| Implied Value Range | 0.83 | 0.88 | 0.92 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.83 | 0.88 | 0.92 | 1.01 | ||||
| Upside / (Downside) | -17.6% | -13.3% | -8.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VOC | MFEB | PRS | LAG | YT2A | HPI2 | |
| Value of Common Equity | 76 | 1,861 | 470 | 2,911 | 1,100 | 523 | |
| (/) Shares Outstanding | 120.5 | 474.8 | 1,347.4 | 141.6 | 225.2 | 517.4 | |
| Implied Stock Price | 0.63 | 3.92 | 0.35 | 20.55 | 4.89 | 1.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.63 | 3.92 | 0.35 | 20.55 | 4.89 | 1.01 | |
| 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 | |