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 Pb Multiple | 1.3x - 1.5x | 1.4x |
| Historical Pb Multiple | 0.8x - 1.5x | 1.1x |
| Fair Value | €22.20 - €24.54 | €23.37 |
| Upside | -21.8% - -13.6% | -17.7% |
| Benchmarks | - | Full Ticker |
| Fraport AG | - | DB:FRA |
| Trabzon Liman Isletmeciligi Anonim Sirketi | - | IBSE:TLMAN |
| Çelebi Hava Servisi A.S. | - | IBSE:CLEBI |
| Abu Dhabi Ports Company PJSC | - | ADX:ADPORTS |
| Carboclor S.A. | - | BASE:CARC |
| TAV Havalimanlari Holding A.S. | - | BST:5THA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FRA | TLMAN | CLEBI | ADPORTS | CARC | 5THA | |||
| DB:FRA | IBSE:TLMAN | IBSE:CLEBI | ADX:ADPORTS | BASE:CARC | BST:5THA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.4% | 17.6% | 79.4% | 21.8% | NM- | 69.7% | ||
| 3Y CAGR | 75.9% | 23.9% | 88.5% | 16.3% | NM- | 111.3% | ||
| Latest Twelve Months | 14.6% | -49.0% | 114.2% | 24.1% | -166.7% | -12.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | 58.1% | 12.5% | 16.3% | -0.7% | -1.3% | ||
| Prior Fiscal Year | 9.7% | 36.1% | 15.3% | 9.2% | 5.8% | 21.9% | ||
| Latest Fiscal Year | 10.0% | 19.8% | 18.6% | 7.7% | -3.3% | 11.1% | ||
| Latest Twelve Months | 10.0% | 19.8% | 18.6% | 7.7% | -3.3% | 11.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.7% | 48.4% | 37.0% | 6.2% | 0.0% | 3.1% | ||
| Prior Fiscal Year | 9.6% | 25.3% | 44.9% | 5.4% | 4.0% | 21.8% | ||
| Latest Twelve Months | 9.9% | 9.6% | 60.6% | 6.1% | -1.9% | 12.5% | ||
| Next Fiscal Year | 9.2% | 13.7% | 8.9% | 6.5% | -0.8% | 12.6% | ||
| Two Fiscal Years Forward | 8.5% | 12.1% | 11.4% | 6.9% | -1.4% | 13.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 3.0x | 3.2x | 1.2x | 2.4x | 1.5x | ||
| Price / LTM EPS | 11.9x | 14.9x | 17.2x | 15.9x | -71.1x | 13.7x | ||
| Price / Book | 1.1x | 1.4x | 8.6x | 0.9x | 1.4x | 1.5x | ||
| Price / Fwd Book | 1.0x | 1.2x | 10.5x | 0.9x | 1.4x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.4x | 8.6x | |||||
| Historical P/B Ratio | 0.8x | 1.1x | 1.5x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) Book Value | 59,060 | 59,060 | 59,060 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FRA | TLMAN | CLEBI | ADPORTS | CARC | 5THA | |
| Value of Common Equity | 5,340 | 1,830 | 65,428 | 21,573 | 27,946 | 101,263 | |
| (/) Shares Outstanding | 92.4 | 21.0 | 24.3 | 5,087.9 | 1,091.6 | 86.9 | |
| Implied Stock Price | 57.80 | 87.15 | 2,692.50 | 4.24 | 25.60 | 1,164.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 41.01 | |
| Implied Stock Price (Trading Cur) | 57.80 | 87.15 | 2,692.50 | 4.24 | 25.60 | 28.40 | |
| Trading Currency | EUR | TRY | TRY | AED | ARS | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 41.01 | |