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 | 32.2x - 35.6x | 33.9x |
| Selected Fwd P/E Multiple | 8.9x - 9.8x | 9.4x |
| Fair Value | €0.62 - €0.69 | €0.65 |
| Upside | 73.1% - 91.4% | 82.3% |
| Benchmarks | - | Full Ticker |
| SHT Smart High-Tech AB (publ) | - | XSAT:SHTB |
| Gasporox AB (publ) | - | OM:GPX |
| DistIT AB (publ) | - | OM:DIST |
| Realfiction Holding AB (publ) | - | OM:REALFI |
| Frontwalker AB (publ) | - | NGM:FRWAB |
| Pricer AB (publ) | - | DB:PRRB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SHT B | GPX | DIST | REALFI | FRWA B | PRRB | |||
| XSAT:SHTB | OM:GPX | OM:DIST | OM:REALFI | NGM:FRWAB | DB:PRRB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 6.2% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 18.6% | ||
| Latest Twelve Months | -28.0% | -454.0% | 93.0% | 4.1% | 42.2% | -36.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -546.1% | -18.9% | -4.3% | -45.2% | -28.0% | 2.8% | ||
| Prior Fiscal Year | -986.4% | -3.4% | -19.8% | -31.2% | -8.8% | -1.8% | ||
| Latest Fiscal Year | -534.3% | -6.7% | -2.5% | -98.9% | -45.9% | 5.2% | ||
| Latest Twelve Months | -466.2% | -20.6% | -2.0% | -108.3% | -31.4% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -10.3x | -15.5x | -6.3x | -13.9x | -19.7x | 6.2x | ||
| Price / LTM Sales | 56.0x | 1.9x | 0.0x | 8.3x | 0.8x | 0.4x | ||
| LTM P/E Ratio | -12.0x | -9.4x | -0.4x | -7.6x | -2.4x | 23.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -12.0x | -7.6x | -0.4x | |||||
| Historical LTM P/E Ratio | -33.3x | 23.7x | 318.0x | |||||
| Selected P/E Multiple | 32.2x | 33.9x | 35.6x | |||||
| (x) LTM Net Income | 33 | 33 | 33 | |||||
| (=) Equity Value | 1,059 | 1,115 | 1,171 | |||||
| (/) Shares Outstanding | 164.5 | 164.5 | 164.5 | |||||
| Implied Value Range | 6.44 | 6.78 | 7.12 | |||||
| FX Rate: SEK/EUR | 11.1 | 11.1 | 11.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.58 | 0.61 | 0.64 | 0.36 | ||||
| Upside / (Downside) | 61.1% | 69.6% | 78.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SHT B | GPX | DIST | REALFI | FRWA B | PRRB | |
| Value of Common Equity | 569 | 68 | 12 | 136 | 32 | 657 | |
| (/) Shares Outstanding | 28.4 | 9.4 | 28.1 | 20.0 | 124.9 | 164.5 | |
| Implied Stock Price | 20.05 | 7.28 | 0.43 | 6.80 | 0.26 | 4.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.15 | |
| Implied Stock Price (Trading Cur) | 20.05 | 7.28 | 0.43 | 6.80 | 0.26 | 0.36 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.15 | |