SES S.A.

股價

6.32 EUR

公允價值

4.65 EUR


Benchmarks	-	Full Ticker
Eutelsat Communications S.A.	-	DB:E3B0
SKY Perfect JSAT Holdings Inc.	-	DB:SKM
Hawick Data N.V.	-	ENXTAM:HWK
Qwamplify	-	ENXTPA:ALQWA
IDNTT SA	-	BIT:IDNTT
SES S.A.	-	DB:SES
-	-	-

Multiples Valuation: Price / EPS

股價

6.32 EUR

公允價值

4.65 EUR

看漲

-26.4%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	E3B0	SKM	HWK	ALQWA	IDNTT	SES
	DB:E3B0	DB:SKM	ENXTAM:HWK	ENXTPA:ALQWA	BIT:IDNTT	DB:SES
Historical Net Income Growth
5Y CAGR	NM-	9.7%	NM-	-22.6%	40.3%	NM-
3Y CAGR	NM-	9.4%	143.5%	-38.3%	-19.3%	NM-
Latest Twelve Months	-1483.3%	7.7%	574.9%	110.6%	-43.8%	95.2%

Historical Net Income Profit Margin
5 Year Average Margin	7.6%	12.7%	21.2%	2.3%	13.3%	-4.5%
Prior Fiscal Year	27.8%	14.6%	27.1%	-27.8%	8.1%	-46.4%
Latest Fiscal Year	-25.5%	15.4%	181.7%	2.8%	4.1%	0.0%
Latest Twelve Months	-79.6%	15.4%	181.7%	2.8%	4.1%	-2.2%

Current Trading Multiples
EV / LTM EBITDA	6.5x	6.8x	-2.6x	0.5x	9.0x	3.8x
Price / LTM Sales	1.3x	3.3x	1.6x	0.3x	0.9x	1.3x
LTM P/E Ratio	-1.6x	21.3x	0.9x	12.3x	21.8x	-59.7x


	Low	Mid	High

Benchmark LTM P/E Ratio	-1.6x	12.3x	21.8x
Historical LTM P/E Ratio	-37.8x	4.4x	23.2x

Selected P/E Multiple	-38.5x	-40.6x	-42.6x
(x) LTM Net Income	(44)	(44)	(44)
(=) Equity Value	1,695	1,784	1,874
(/) Shares Outstanding	417.9	417.9	417.9
Implied Value Range	4.06	4.27	4.48
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	4.06	4.27	4.48		6.32
Upside / (Downside)	-35.8%	-32.4%	-29.0%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	E3B0	SKM	HWK	ALQWA	IDNTT	SES

Value of Common Equity	1,560	407,774	8	12	19	2,639
(/) Shares Outstanding	2,166.1	283.4	3.9	5.2	7.5	417.9
Implied Stock Price	0.72	1,439.08	2.14	2.30	2.56	6.32
FX Conversion Rate to Trading Currency	1.00	173.38	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.72	8.30	2.14	2.30	2.56	6.32

Trading Currency	EUR	EUR	EUR	EUR	EUR	EUR
FX Rate to Reporting Currency	1.00	173.38	1.00	1.00	1.00	1.00

載入錯誤