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 | 14.4x - 16.0x | 15.2x |
| Selected Fwd P/E Multiple | 15.9x - 17.6x | 16.7x |
| Fair Value | €23.79 - €26.29 | €25.04 |
| Upside | 19.0% - 31.6% | 25.3% |
| Benchmarks | - | Full Ticker |
| XPLR Infrastructure, LP | - | DB:1N6 |
| Brookfield Renewable Partners L.P. | - | TSX:BEP.PRR |
| Clearway Energy, Inc. | - | DB:NY4B |
| Ellomay Capital Ltd. | - | DB:NUR |
| Energix - Renewable Energies Ltd. | - | TASE:ENRG |
| Alerion Clean Power S.p.A. | - | BST:FCW3 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1N6 | BEP.PRR | NY4B | NUR | ENRG | FCW3 | |||
| DB:1N6 | TSX:BEP.PRR | DB:NY4B | DB:NUR | TASE:ENRG | BST:FCW3 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 40.0% | 35.4% | ||
| 3Y CAGR | NM- | NM- | 19.9% | NM- | 62.1% | 25.3% | ||
| Latest Twelve Months | -95.5% | -84.8% | -15.6% | 247.9% | 77.1% | 142.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.0% | 1.8% | 13.6% | -8.2% | 38.0% | 32.5% | ||
| Prior Fiscal Year | -23.2% | -0.6% | 6.0% | 8.2% | 48.8% | 34.2% | ||
| Latest Fiscal Year | -1.9% | -6.6% | 6.4% | -16.5% | 37.6% | 39.9% | ||
| Latest Twelve Months | -14.1% | -6.9% | 5.3% | 11.3% | 35.9% | 36.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.4x | 21.4x | 15.0x | 46.6x | 28.2x | 9.6x | ||
| Price / LTM Sales | 0.7x | 2.7x | 4.2x | 4.9x | 8.7x | 4.3x | ||
| LTM P/E Ratio | -5.3x | -38.8x | 45.9x | 43.0x | 24.2x | 11.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -38.8x | 24.2x | 45.9x | |||||
| Historical LTM P/E Ratio | 13.2x | 22.3x | 33.8x | |||||
| Selected P/E Multiple | 14.4x | 15.2x | 16.0x | |||||
| (x) LTM Net Income | 83 | 83 | 83 | |||||
| (=) Equity Value | 1,205 | 1,268 | 1,331 | |||||
| (/) Shares Outstanding | 46.9 | 46.9 | 46.9 | |||||
| Implied Value Range | 25.69 | 27.05 | 28.40 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 25.69 | 27.05 | 28.40 | 19.98 | ||||
| Upside / (Downside) | 28.6% | 35.4% | 42.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1N6 | BEP.PRR | NY4B | NUR | ENRG | FCW3 | |
| Value of Common Equity | 858 | 15,611 | 3,311 | 181 | 7,254 | 937 | |
| (/) Shares Outstanding | 94.0 | 999.9 | 117.9 | 12.9 | 551.2 | 46.9 | |
| Implied Stock Price | 9.13 | 15.61 | 28.09 | 14.10 | 13.16 | 19.98 | |
| FX Conversion Rate to Trading Currency | 1.16 | 0.73 | 1.16 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.87 | 21.52 | 24.20 | 14.10 | 13.16 | 19.98 | |
| Trading Currency | EUR | CAD | EUR | EUR | ILS | EUR | |
| FX Rate to Reporting Currency | 1.16 | 0.73 | 1.16 | 1.00 | 1.00 | 1.00 | |