mwb Fairtrade Wertpapierhandelsbank AG

股價

8.35 EUR

公允價值

8.50 EUR

Benchmarks	Ticker	Full Ticker
JDC Group AG	-	XTRA:JDC
Valora Effekten Handel AG	-	DB:VEH
Varengold Bank AG	-	XTRA:VG8
Baader Bank Aktiengesellschaft	-	XTRA:BWB
Tradegate AG Wertpapierhandelsbank	-	DB:T2G
mwb fairtrade Wertpapierhandelsbank AG	-	XTRA:MWB0

Multiples Valuation: Price / Sales

股價

8.35 EUR

公允價值

8.50 EUR

看漲

1.8%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	JDC	VEH	VG8	BWB	T2G	MWB0
	XTRA:JDC	DB:VEH	XTRA:VG8	XTRA:BWB	DB:T2G	XTRA:MWB0
Historical Sales Growth
5Y CAGR	14.7%	-13.0%	26.1%	12.7%	15.8%	9.2%
3Y CAGR	14.6%	-20.8%	40.8%	-9.1%	-18.2%	-21.4%
Latest Twelve Months	28.9%	-36.3%	-37.9%	39.5%	28.8%	38.5%

Historical Net Income Profit Margin
5 Year Average Margin	0.6%	-27.8%	17.2%	10.1%	32.4%	17.6%
Prior Fiscal Year	2.2%	-24.6%	11.4%	0.8%	22.5%	5.2%
Latest Fiscal Year	2.7%	-72.2%	22.2%	10.3%	21.9%	-1.9%
Latest Twelve Months	2.7%	-72.2%	10.9%	12.9%	21.9%	2.3%

Current Trading Multiples
EV / LTM EBITDA	NA	NA	NA	NA	NA	NA
Price / LTM Sales	1.3x	3.6x	0.5x	0.9x	16.1x	1.7x
LTM P/E Ratio	49.6x	-4.9x	5.0x	7.1x	73.4x	74.5x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.5x	1.3x	16.1x
Historical LTM P/S Ratio	0.9x	1.1x	3.3x

Selected Price / Sales Multiple	1.7x	1.8x	1.9x
(x) LTM Sales	38	38	38
(=) Equity Value	65	69	72
(/) Shares Outstanding	7.4	7.4	7.4
Implied Value Range	8.79	9.26	9.72
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	8.79	9.26	9.72		8.35
Upside / (Downside)	5.3%	10.9%	16.4%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	JDC	VEH	VG8	BWB	T2G	MWB0

Value of Common Equity	296	2	29	229	2,169	62
(/) Shares Outstanding	13.5	1.7	10.0	48.8	24.4	7.4
Implied Stock Price	21.90	0.98	2.84	4.70	89.00	8.35
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	21.90	0.98	2.84	4.70	89.00	8.35

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

載入錯誤