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 |
|---|---|---|
| Adjusted Earnings | -4.15 K - 682.981 K | 337.794 K |
| Discount Rate | 9.0% - 7.0% | 8.0% |
| Fair Value | €0.053 - €0.22 | €0.12 |
| Upside | -74.8% - 3.9% | -40.6% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (EUR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 2 | 2 | 1 | 2 | 2 | 2 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 0 | 0 | (4) | 0 | 1 | 1 | |
| (+) Net Interest Expense | 0 | 0 | 0 | (0) | (0) | (0) | |
| (+) Other Non Operating Exp. | 0 | 0 | 0 | 0 | |||
| (+) D&A | 1 | 1 | 1 | 1 | 1 | 1 | |
| (+) Non-recurring Items | 0 | 0 | 4 | (0) | |||
| Adjusted EBITDA | 1 | 1 | 0 | 1 | 1 | 1 | |
| (-) D&A | (1) | (1) | (1) | (1) | (1) | (1) | |
| Adjusted EBIT | 0 | 0 | (1) | 0 | 1 | 1 | |
| % of Revenue | 19.0% | 14.3% | -52.5% | 8.4% | 29.3% | 29.3% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 14.3% | 29.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (EUR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | (0) | 4 | 10 | 9 | |||
| (+) Cash & Short Term Investments | 5 | 5 | 5 | 5 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (0) | (0) | (0) | (0) | |||
| (-) Other Liabilities | (2) | (2) | (2) | (2) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 3 | 7 | 13 | 12 | |||
| (/) Shares Outstanding | 59.3 | 59.3 | 59.3 | 59.3 | |||
| Implied Stock Price (EUR) | 0.05 | 0.12 | 0.22 | 0.21 | |||
| FX Rate: EUR/EUR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (EUR) | 0.05 | 0.12 | 0.22 | 0.21 | |||
| Upside / (Downside) | -74.83% | -40.56% | 3.87% | ||||
| Stock Price | 0.21 | ||||||
| Stock Price Close | 0.21 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | EUR | ||||||
| Trading Currency | EUR | ||||||
| FX Rate: EUR/EUR | 1.00 | ||||||
| Market Cap | 12.5 | ||||||
| Shares Outstanding | 59.3 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||