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 | 14.9x - 16.5x | 15.7x |
| Selected Fwd P/E Multiple | 15.3x - 16.9x | 16.1x |
| Fair Value | €10 - €11.05 | €10.52 |
| Upside | 11.0% - 22.6% | 16.8% |
| Benchmarks | - | Full Ticker |
| Saccheria F.lli Franceschetti S.p.A. | - | BIT:SAC |
| Groupe Guillin S.A. | - | ENXTPA:ALGIL |
| Huhtamäki Oyj | - | HLSE:HUH1V |
| Corticeira Amorim, S.G.P.S., S.A. | - | ENXTLS:COR |
| SIG Group AG | - | SWX:SIGN |
| Zignago Vetro S.p.A. | - | BIT:ZV |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SAC | ALGIL | HUH1V | COR | SIGN | ZV | |||
| BIT:SAC | ENXTPA:ALGIL | HLSE:HUH1V | ENXTLS:COR | SWX:SIGN | BIT:ZV | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 15.9% | 3.3% | -1.4% | 12.7% | 22.1% | ||
| 3Y CAGR | 12.1% | 6.7% | 4.1% | -2.3% | 4.2% | 38.9% | ||
| Latest Twelve Months | -24.4% | 6.2% | 8.6% | -21.6% | -20.0% | -57.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 7.9% | 5.7% | 9.8% | 5.5% | 17.6% | ||
| Prior Fiscal Year | 5.3% | 5.7% | 4.9% | 9.0% | 7.5% | 18.5% | ||
| Latest Fiscal Year | 6.2% | 8.5% | 5.4% | 7.4% | 5.8% | 23.5% | ||
| Latest Twelve Months | 5.6% | 8.0% | 5.4% | 7.4% | 5.8% | 12.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.4x | 4.4x | 9.0x | 8.6x | 12.2x | 8.6x | ||
| Price / LTM Sales | 0.6x | 0.6x | 0.9x | 1.1x | 2.1x | 1.7x | ||
| LTM P/E Ratio | 10.0x | 7.3x | 15.8x | 15.3x | 35.7x | 13.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.3x | 15.3x | 35.7x | |||||
| Historical LTM P/E Ratio | 9.1x | 22.5x | 28.7x | |||||
| Selected P/E Multiple | 14.9x | 15.7x | 16.5x | |||||
| (x) LTM Net Income | 59 | 59 | 59 | |||||
| (=) Equity Value | 881 | 927 | 974 | |||||
| (/) Shares Outstanding | 88.4 | 88.4 | 88.4 | |||||
| Implied Value Range | 9.97 | 10.49 | 11.02 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.97 | 10.49 | 11.02 | 9.01 | ||||
| Upside / (Downside) | 10.6% | 16.5% | 22.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SAC | ALGIL | HUH1V | COR | SIGN | ZV | |
| Value of Common Equity | 10 | 506 | 3,543 | 1,064 | 6,934 | 796 | |
| (/) Shares Outstanding | 8.8 | 18.5 | 104.8 | 133.0 | 382.2 | 88.4 | |
| Implied Stock Price | 1.10 | 27.35 | 33.82 | 8.00 | 18.14 | 9.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.05 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.10 | 27.35 | 33.82 | 8.00 | 17.29 | 9.01 | |
| Trading Currency | EUR | EUR | EUR | EUR | CHF | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.05 | 1.00 | |