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 | -54.3x - -60.0x | -57.1x |
| Selected Fwd EBIT Multiple | -335.0x - -370.3x | -352.6x |
| Fair Value | €0.16 - €0.26 | €0.21 |
| Upside | -49.6% - -18.2% | -33.9% |
| Benchmarks | Ticker | Full Ticker |
| Maisons du Monde S.A. | MDM | ENXTPA:MDM |
| Teract S.A. | TRACT | ENXTPA:TRACT |
| Aramis Group SAS | ARAMI | ENXTPA:ARAMI |
| Hunyvers SA | ALHUN | ENXTPA:ALHUN |
| Centrale d'Achat Française pour l'Outre-Mer Société Anonyme | CAFO | ENXTPA:CAFO |
| Spartoo SAS | ALSPT | ENXTPA:ALSPT |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| MDM | TRACT | ARAMI | ALHUN | CAFO | ALSPT | ||
| ENXTPA:MDM | ENXTPA:TRACT | ENXTPA:ARAMI | ENXTPA:ALHUN | ENXTPA:CAFO | ENXTPA:ALSPT | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | 3.2% | NM- | 13.7% | NM- | |
| 3Y CAGR | NM- | NM- | -1.5% | 5.1% | -19.9% | NM- | |
| Latest Twelve Months | -375.1% | 69.5% | 160.5% | -40.4% | 3.4% | 81.0% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 4.9% | -3.1% | 0.1% | 3.7% | 5.9% | -0.2% | |
| Prior Fiscal Year | 2.9% | -10.0% | -1.3% | 4.8% | 4.9% | -3.0% | |
| Latest Fiscal Year | -8.9% | -3.2% | 0.7% | 2.5% | 4.9% | -0.6% | |
| Latest Twelve Months | -8.9% | -3.0% | 0.7% | 2.5% | 4.9% | -0.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.69x | 0.63x | 0.35x | 0.61x | 0.39x | 0.15x | |
| EV / LTM EBITDA | 5.2x | 17.4x | 23.9x | 20.2x | 6.1x | 56.7x | |
| EV / LTM EBIT | -7.7x | -21.2x | 52.0x | 24.8x | 8.0x | -60.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -21.2x | 8.0x | 52.0x | ||||
| Historical EV / LTM EBIT | -20.0x | -3.7x | 20.8x | ||||
| Selected EV / LTM EBIT | -54.3x | -57.1x | -60.0x | ||||
| (x) LTM EBIT | (0) | (0) | (0) | ||||
| (=) Implied Enterprise Value | 18 | 19 | 20 | ||||
| (-) Non-shareholder Claims * | (15) | (15) | (15) | ||||
| (=) Equity Value | 4 | 5 | 6 | ||||
| (/) Shares Outstanding | 18.3 | 18.3 | 18.3 | ||||
| Implied Value Range | 0.21 | 0.26 | 0.31 | ||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 0.21 | 0.26 | 0.31 | 0.32 | |||
| Upside / (Downside) | -35.6% | -19.1% | -2.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | MDM | TRACT | ARAMI | ALHUN | CAFO | ALSPT | |
| Enterprise Value | 706 | 571 | 790 | 38 | 164 | 20 | |
| (+) Cash & Short Term Investments | 91 | 12 | 37 | 0 | 33 | 11 | |
| (+) Investments & Other | 13 | 11 | 0 | 0 | 13 | 0 | |
| (-) Debt | (696) | (530) | (215) | 0 | (131) | (25) | |
| (-) Other Liabilities | 0 | (7) | 0 | 0 | (9) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 113 | 57 | 612 | 38 | 70 | 6 | |
| (/) Shares Outstanding | 39.0 | 73.4 | 82.7 | 3.9 | 9.2 | 18.3 | |
| Implied Stock Price | 2.90 | 0.78 | 7.40 | 9.92 | 7.60 | 0.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.90 | 0.78 | 7.40 | 9.92 | 7.60 | 0.32 | |
| 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 | |