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 | 15.3x - 16.9x | 16.1x |
| Selected Fwd P/E Multiple | 10.6x - 11.7x | 11.2x |
| Fair Value | €25.56 - €28.26 | €26.91 |
| Upside | 17.3% - 29.6% | 23.4% |
| Benchmarks | - | Full Ticker |
| Fraport AG | - | DB:FRA |
| Trabzon Liman Isletmeciligi Anonim Sirketi | - | IBSE:TLMAN |
| TraWell Co S.p.A. | - | BIT:TWL |
| Çelebi Hava Servisi A.S. | - | IBSE:CLEBI |
| Ege Gübre Sanayii A.S. | - | IBSE:EGGUB |
| TAV Havalimanlari Holding A.S. | - | BST:5THA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FRA | TLMAN | TWL | CLEBI | EGGUB | 5THA | |||
| DB:FRA | IBSE:TLMAN | BIT:TWL | IBSE:CLEBI | IBSE:EGGUB | BST:5THA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.4% | 17.6% | -33.4% | 79.4% | 41.1% | 20.7% | ||
| 3Y CAGR | 75.9% | 23.9% | NM- | 88.5% | 29.0% | 57.3% | ||
| Latest Twelve Months | -3.0% | -77.3% | -81.9% | 71.7% | 3.5% | -57.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | 54.6% | -6.7% | 13.0% | 18.4% | -3.0% | ||
| Prior Fiscal Year | 9.7% | 36.1% | 3.8% | 15.3% | 16.3% | 21.9% | ||
| Latest Fiscal Year | 10.0% | 19.8% | 0.7% | 18.6% | 10.1% | 11.1% | ||
| Latest Twelve Months | 9.4% | 9.6% | 0.7% | 17.0% | 20.1% | 7.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.5x | 7.5x | 3.6x | 8.9x | 10.0x | 7.6x | ||
| Price / LTM Sales | 1.3x | 2.8x | 0.5x | 2.0x | 3.9x | 1.4x | ||
| LTM P/E Ratio | 14.2x | 29.3x | 70.7x | 11.6x | 19.2x | 20.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 11.6x | 19.2x | 70.7x | |||||
| Historical LTM P/E Ratio | -15.4x | 6.4x | 16.4x | |||||
| Selected P/E Multiple | 15.3x | 16.1x | 16.9x | |||||
| (x) LTM Net Income | 106 | 106 | 106 | |||||
| (=) Equity Value | 1,612 | 1,697 | 1,782 | |||||
| (/) Shares Outstanding | 79.0 | 79.0 | 79.0 | |||||
| Implied Value Range | 20.42 | 21.49 | 22.57 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.42 | 21.49 | 22.57 | 21.80 | ||||
| Upside / (Downside) | -6.3% | -1.4% | 3.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FRA | TLMAN | TWL | CLEBI | EGGUB | 5THA | |
| Value of Common Equity | 5,932 | 1,658 | 15 | 41,310 | 9,775 | 1,721 | |
| (/) Shares Outstanding | 92.4 | 21.0 | 2.5 | 24.3 | 100.0 | 79.0 | |
| Implied Stock Price | 64.20 | 78.95 | 5.80 | 1,700.00 | 97.75 | 21.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 64.20 | 78.95 | 5.80 | 1,700.00 | 97.75 | 21.80 | |
| Trading Currency | EUR | TRY | EUR | TRY | TRY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |