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 EBIT Multiple | 13.4x - 14.8x | 14.1x |
| Selected Fwd EBIT Multiple | 10.5x - 11.6x | 11.0x |
| Fair Value | €76.54 - €98.43 | €87.49 |
| Upside | 3.0% - 32.5% | 17.7% |
| Benchmarks | Ticker | Full Ticker |
| Société BIC SA | BB | ENXTPA:BB |
| Elis SA | ELIS | ENXTPA:ELIS |
| Delta Plus Group | ALDLT | ENXTPA:ALDLT |
| GL Events SA | GLO | ENXTPA:GLO |
| Groupe Pizzorno Environnement | GPE | ENXTPA:GPE |
| Séché Environnement SA | SCB | DB:SCB |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| BB | ELIS | ALDLT | GLO | GPE | SCB | ||
| ENXTPA:BB | ENXTPA:ELIS | ENXTPA:ALDLT | ENXTPA:GLO | ENXTPA:GPE | DB:SCB | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -1.5% | 11.5% | 7.0% | 4.8% | 57.7% | 16.5% | |
| 3Y CAGR | 3.8% | 30.8% | 1.7% | 33.3% | 2.2% | 12.2% | |
| Latest Twelve Months | -9.5% | -9.1% | -13.4% | 19.0% | 26.8% | 40.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 14.7% | 10.9% | 13.4% | 5.2% | 5.3% | 8.7% | |
| Prior Fiscal Year | 14.1% | 12.9% | 13.8% | 10.0% | 6.3% | 9.3% | |
| Latest Fiscal Year | 14.0% | 13.2% | 12.6% | 9.9% | 7.7% | 8.5% | |
| Latest Twelve Months | 12.7% | 12.1% | 11.8% | 10.8% | 7.7% | 9.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.06x | 1.99x | 1.29x | 1.21x | 0.77x | 1.28x | |
| EV / LTM EBITDA | 6.3x | 6.6x | 9.5x | 8.9x | 3.9x | 7.8x | |
| EV / LTM EBIT | 8.3x | 16.5x | 10.9x | 11.2x | 10.0x | 13.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 8.3x | 10.9x | 16.5x | ||||
| Historical EV / LTM EBIT | 13.1x | 14.6x | 18.0x | ||||
| Selected EV / LTM EBIT | 13.4x | 14.1x | 14.8x | ||||
| (x) LTM EBIT | 121 | 121 | 121 | ||||
| (=) Implied Enterprise Value | 1,615 | 1,700 | 1,785 | ||||
| (-) Non-shareholder Claims * | (1,021) | (1,021) | (1,021) | ||||
| (=) Equity Value | 594 | 680 | 765 | ||||
| (/) Shares Outstanding | 7.8 | 7.8 | 7.8 | ||||
| Implied Value Range | 76.56 | 87.51 | 98.45 | ||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 76.56 | 87.51 | 98.45 | 74.30 | |||
| Upside / (Downside) | 3.0% | 17.8% | 32.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | BB | ELIS | ALDLT | GLO | GPE | SCB | |
| Enterprise Value | 2,253 | 9,309 | 507 | 2,060 | 210 | 1,598 | |
| (+) Cash & Short Term Investments | 313 | 234 | 31 | 538 | 78 | 339 | |
| (+) Investments & Other | 0 | 0 | 0 | 39 | 28 | 7 | |
| (-) Debt | (365) | (4,061) | (194) | (1,605) | (100) | (1,152) | |
| (-) Other Liabilities | 0 | 0 | (2) | (136) | (0) | (214) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 2,201 | 5,482 | 342 | 896 | 216 | 577 | |
| (/) Shares Outstanding | 41.2 | 233.3 | 7.2 | 29.3 | 3.9 | 7.8 | |
| Implied Stock Price | 53.40 | 23.50 | 47.80 | 30.55 | 56.00 | 74.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 53.40 | 23.50 | 47.80 | 30.55 | 56.00 | 74.30 | |
| 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 | |