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 Ps Multiple | 0.5x - 0.5x | 0.5x |
Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
Fair Value | €12.71 - €14.05 | €13.38 |
Upside | 50.5% - 66.3% | 58.4% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Telefónica Deutschland Holding AG | - | HMSE:O2D |
NOS, S.G.P.S., S.A. | - | DB:PMV |
Pharol, SGPS S.A. | - | ENXTLS:PHR |
Oi S.A. | - | BST:TSLL |
United Internet AG | - | DB:UTDI |
Proximus PLC | - | BATS-CHIXE:PROXB |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
O2D | PMV | PHR | TSLL | UTDI | PROXB | |||
HMSE:O2D | DB:PMV | ENXTLS:PHR | BST:TSLL | DB:UTDI | BATS-CHIXE:PROXB | |||
Historical Sales Growth | ||||||||
5Y CAGR | 3.0% | 3.1% | NM- | -21.2% | 4.0% | 2.5% | ||
3Y CAGR | 3.2% | 5.8% | NM- | -32.8% | 3.9% | 4.8% | ||
Latest Twelve Months | -1.0% | 5.9% | NM | 14.1% | 2.4% | 8.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 2.7% | 11.7% | NA | -47.5% | 6.5% | 7.7% | ||
Prior Fiscal Year | 3.1% | 11.3% | NA | -136.5% | 3.7% | 6.0% | ||
Latest Fiscal Year | 3.9% | 16.1% | NA | 322.1% | -0.8% | 7.0% | ||
Latest Twelve Months | 3.9% | 15.4% | NA | 436.2% | -0.8% | 7.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 6.3x | 5.9x | 1.5x | -1.6x | 7.2x | 4.9x | ||
Price / LTM Sales | 0.8x | 1.2x | NA | 0.1x | 0.7x | 0.4x | ||
LTM P/E Ratio | 20.3x | 7.6x | 2.1x | 0.0x | -80.4x | 5.5x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.1x | 0.7x | 1.2x | |||||
Historical LTM P/S Ratio | 0.3x | 0.5x | 1.0x | |||||
Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
(x) LTM Sales | 6,509 | 6,509 | 6,509 | |||||
(=) Equity Value | 3,227 | 3,397 | 3,566 | |||||
(/) Shares Outstanding | 255.9 | 255.9 | 255.9 | |||||
Implied Value Range | 12.61 | 13.27 | 13.94 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 12.61 | 13.27 | 13.94 | 8.45 | ||||
Upside / (Downside) | 49.2% | 57.1% | 64.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | O2D | PMV | PHR | TSLL | UTDI | PROXB | |
Value of Common Equity | 6,812 | 1,990 | 51 | 444 | 4,085 | 2,162 | |
(/) Shares Outstanding | 2,974.6 | 512.3 | 821.8 | 2.8 | 172.8 | 255.9 | |
Implied Stock Price | 2.29 | 3.89 | 0.06 | 159.67 | 23.64 | 8.45 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 6.39 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 2.29 | 3.89 | 0.06 | 25.00 | 23.64 | 8.45 | |
Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 6.39 | 1.00 | 1.00 |