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 P/E Multiple | 6.4x - 7.1x | 6.8x |
| Selected Fwd P/E Multiple | 6.8x - 7.5x | 7.1x |
| Fair Value | kr95.42 - kr105.47 | kr100.45 |
| Upside | 55.5% - 71.9% | 63.7% |
| Benchmarks | - | Full Ticker |
| TEAM plc | - | DB:1WQ |
| PensionBee Group plc | - | DB:6HD |
| JTC PLC | - | DB:2N9 |
| Bay Capital Plc | - | DB:3J9 |
| Aquila Energy Efficiency Trust Plc | - | DB:9YE |
| CoinShares International Limited | - | BATS-CHIXE:CSS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1WQ | 6HD | 2N9 | 3J9 | 9YE | CSS | |||
| DB:1WQ | DB:6HD | DB:2N9 | DB:3J9 | DB:9YE | BATS-CHIXE:CSS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -282.2% | 70.3% | -133.3% | 57.9% | -766.8% | 5.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -55.3% | -120.9% | 13.0% | NA | -86.2% | -1349.9% | ||
| Prior Fiscal Year | -8.4% | -44.4% | 8.5% | NA | 5.6% | 107.8% | ||
| Latest Fiscal Year | -28.3% | -9.4% | -2.4% | NA | -29.9% | 119.5% | ||
| Latest Twelve Months | -30.5% | -9.4% | -2.4% | NA | -29.9% | 93.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -13.6x | -131.0x | 20.8x | NA | NA | -0.7x | ||
| Price / LTM Sales | 1.9x | 12.3x | 4.6x | NA | 4.0x | 6.3x | ||
| LTM P/E Ratio | -6.1x | -130.4x | -193.2x | -6.7x | -13.4x | 6.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -193.2x | -13.4x | -6.1x | |||||
| Historical LTM P/E Ratio | -0.2x | 0.0x | 0.4x | |||||
| Selected P/E Multiple | 6.4x | 6.8x | 7.1x | |||||
| (x) LTM Net Income | 86 | 86 | 86 | |||||
| (=) Equity Value | 556 | 585 | 614 | |||||
| (/) Shares Outstanding | 78.6 | 78.6 | 78.6 | |||||
| Implied Value Range | 7.07 | 7.45 | 7.82 | |||||
| FX Rate: GBP/SEK | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 90.89 | 95.68 | 100.46 | 61.37 | ||||
| Upside / (Downside) | 48.1% | 55.9% | 63.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1WQ | 6HD | 2N9 | 3J9 | 9YE | CSS | |
| Value of Common Equity | 21 | 383 | 1,454 | 2 | 26 | 375 | |
| (/) Shares Outstanding | 62.1 | 237.1 | 169.9 | 70.0 | 81.4 | 78.6 | |
| Implied Stock Price | 0.33 | 1.62 | 8.56 | 0.02 | 0.32 | 4.78 | |
| FX Conversion Rate to Trading Currency | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.08 | |
| Implied Stock Price (Trading Cur) | 0.38 | 1.86 | 9.85 | 0.03 | 0.37 | 61.37 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | SEK | |
| FX Rate to Reporting Currency | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.08 | |
The video below provides an overview of the key benefits to help you get the most out of InvestingPro.