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 Revenue Multiple | 0.4x - 0.5x | 0.4x |
| Selected Fwd Revenue Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | €11.36 - €12.55 | €11.96 |
| Upside | 51.4% - 67.4% | 59.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Groupe LDLC société anonyme | ALLDL | ENXTPA:ALLDL |
| Maisons du Monde S.A. | MDM | ENXTPA:MDM |
| Centrale d'Achat Française pour l'Outre-Mer Société Anonyme | CAFO | ENXTPA:CAFO |
| Hunyvers SA | ALHUN | ENXTPA:ALHUN |
| Emova Group SA | ALEMV | ENXTPA:ALEMV |
| Mr.Bricolage S.A. | ALMRB | ENXTPA:ALMRB |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| ALLDL | MDM | CAFO | ALHUN | ALEMV | ALMRB | |||
| ENXTPA:ALLDL | ENXTPA:MDM | ENXTPA:CAFO | ENXTPA:ALHUN | ENXTPA:ALEMV | ENXTPA:ALMRB | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 2.4% | -4.0% | 6.5% | NM- | 1.6% | 1.1% | ||
| 3Y CAGR | -7.6% | -8.7% | 1.6% | 26.3% | -2.0% | -2.5% | ||
| Latest Twelve Months | -5.5% | -10.9% | 2.5% | 15.9% | -6.8% | -4.4% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 3.7% | 4.9% | 5.9% | 3.7% | 9.3% | 8.7% | ||
| Prior Fiscal Year | 0.9% | 2.9% | 4.9% | 4.8% | 16.5% | 7.9% | ||
| Latest Fiscal Year | 0.3% | -8.9% | 4.9% | 2.5% | 9.9% | 6.3% | ||
| Latest Twelve Months | -0.9% | -8.9% | 4.9% | 2.5% | 9.9% | 6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.08x | 0.67x | 0.40x | 0.60x | 0.99x | 0.38x | ||
| EV / LTM EBIT | -9.1x | -7.6x | 8.2x | 24.3x | 10.0x | 6.0x | ||
| Price / LTM Sales | 0.07x | 0.10x | 0.18x | 0.28x | 0.24x | 0.27x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.08x | 0.60x | 0.99x | |||||
| Historical EV / LTM Revenue | 0.32x | 0.38x | 0.70x | |||||
| Selected EV / LTM Revenue | 0.42x | 0.45x | 0.47x | |||||
| (x) LTM Revenue | 280 | 280 | 280 | |||||
| (=) Implied Enterprise Value | 119 | 125 | 131 | |||||
| (-) Non-shareholder Claims * | 0 | 0 | 0 | |||||
| (=) Equity Value | 119 | 125 | 131 | |||||
| (/) Shares Outstanding | 10.2 | 10.2 | 10.2 | |||||
| Implied Value Range | 11.61 | 12.23 | 12.84 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.61 | 12.23 | 12.84 | 7.50 | ||||
| Upside / (Downside) | 54.9% | 63.0% | 71.2% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | ALLDL | MDM | CAFO | ALHUN | ALEMV | ALMRB | |
| Enterprise Value | 40 | 687 | 166 | 37 | 28 | 77 | |
| (+) Cash & Short Term Investments | 0 | 91 | 33 | 0 | 0 | 0 | |
| (+) Investments & Other | 0 | 13 | 13 | 0 | 1 | 0 | |
| (-) Debt | 0 | (696) | (131) | 0 | (22) | 0 | |
| (-) Other Liabilities | 0 | 0 | (9) | 0 | (0) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 40 | 94 | 71 | 37 | 7 | 77 | |
| (/) Shares Outstanding | 6.1 | 39.0 | 9.2 | 3.9 | 9.5 | 10.2 | |
| Implied Stock Price | 6.50 | 2.41 | 7.76 | 9.62 | 0.72 | 7.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.50 | 2.41 | 7.76 | 9.62 | 0.72 | 7.50 | |
| 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 | |