Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 7.2x - 8.0x | 7.6x |
| Selected Fwd EBIT Multiple | 5.4x - 5.9x | 5.6x |
| Fair Value | د.أ 3.03 - د.أ 3.39 | د.أ 3.21 |
| Upside | 2.8% - 15.0% | 8.9% |
| Benchmarks | Ticker | Full Ticker |
| Arab Potash Company | APOT | ASE:APOT |
| Jordan Phosphate Mines Co. Plc | JOPH | ASE:JOPH |
| Jordan Industrial Resources Company | JOIR | ASE:JOIR |
| Arab Company for Paints Products | APC | PLSE:APC |
| Maghreb Oxygène S.A. | MOX | CBSE:MOX |
| The Arab Pesticides & Veterinary Drugs Mfg. Co. | MBED | ASE:MBED |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| APOT | JOPH | JOIR | APC | MOX | MBED | ||
| ASE:APOT | ASE:JOPH | ASE:JOIR | PLSE:APC | CBSE:MOX | ASE:MBED | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 5.6% | 62.0% | NM- | -4.8% | -17.1% | 19.4% | |
| 3Y CAGR | -5.9% | 7.9% | NM- | -14.4% | -27.9% | 16.7% | |
| Latest Twelve Months | -18.8% | 1.0% | 17.2% | 254.4% | 648.7% | 22.1% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 37.8% | 35.0% | -47.6% | 13.6% | 5.0% | 21.1% | |
| Prior Fiscal Year | 38.9% | 44.5% | -56.7% | 5.1% | 0.4% | 20.6% | |
| Latest Fiscal Year | 30.6% | 41.3% | -76.2% | 13.1% | 2.6% | 21.3% | |
| Latest Twelve Months | 30.1% | 42.0% | -86.1% | 12.0% | 2.6% | 21.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.86x | 2.40x | 9.59x | 1.56x | 1.20x | 1.51x | |
| EV / LTM EBITDA | 6.9x | 5.5x | -12.9x | 11.2x | 13.5x | 6.6x | |
| EV / LTM EBIT | 9.5x | 5.7x | -11.1x | 13.1x | 46.1x | 7.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -11.1x | 9.5x | 46.1x | ||||
| Historical EV / LTM EBIT | 6.5x | 7.1x | 8.5x | ||||
| Selected EV / LTM EBIT | 7.2x | 7.6x | 8.0x | ||||
| (x) LTM EBIT | 8 | 8 | 8 | ||||
| (=) Implied Enterprise Value | 56 | 59 | 62 | ||||
| (-) Non-shareholder Claims * | (7) | (7) | (7) | ||||
| (=) Equity Value | 50 | 53 | 56 | ||||
| (/) Shares Outstanding | 16.5 | 16.5 | 16.5 | ||||
| Implied Value Range | 3.02 | 3.20 | 3.38 | ||||
| FX Rate: JOD/JOD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 3.02 | 3.20 | 3.38 | 2.95 | |||
| Upside / (Downside) | 2.3% | 8.4% | 14.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | APOT | JOPH | JOIR | APC | MOX | MBED | |
| Enterprise Value | 1,859 | 2,982 | 2 | 9 | 372 | 55 | |
| (+) Cash & Short Term Investments | 493 | 1,004 | 0 | 1 | 17 | 8 | |
| (+) Investments & Other | 282 | 382 | 0 | 0 | 80 | 1 | |
| (-) Debt | (2) | (37) | (1) | 0 | (122) | (7) | |
| (-) Other Liabilities | 0 | (10) | 0 | 0 | 0 | (9) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 2,633 | 4,320 | 1 | 11 | 347 | 49 | |
| (/) Shares Outstanding | 83.3 | 300.0 | 1.8 | 1.5 | 0.8 | 16.5 | |
| Implied Stock Price | 31.60 | 14.40 | 0.50 | 7.00 | 426.95 | 2.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.60 | 14.40 | 0.50 | 7.00 | 426.95 | 2.95 | |
| Trading Currency | JOD | JOD | JOD | JOD | MAD | JOD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |