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 Ps Multiple | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €15.84 - €17.50 | €16.67 |
| Upside | -3.4% - 6.7% | 1.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AB Electrolux (publ) | - | OTCPK:ELRX.F |
| Vestel Elektronik Sanayi ve Ticaret Anonim Sirketi | - | IBSE:VESTL |
| Doganlar Mobilya Grubu Imalat Sanayi ve Ticaret Anonim Sirketi | - | IBSE:DGNMO |
| Haier Smart Home Co., Ltd. | 60,069,000.0% | SHSE:600690 |
| Midea Group Co., Ltd. | 33,300.0% | SZSE:000333 |
| Arçelik Anonim Sirketi | - | BST:RCAA |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ELRX.F | VESTL | DGNMO | 600690 | 333 | RCAA | |||
| OTCPK:ELRX.F | IBSE:VESTL | IBSE:DGNMO | SHSE:600690 | SZSE:000333 | BST:RCAA | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.7% | 52.7% | 81.4% | 7.3% | 7.9% | 68.1% | ||
| 3Y CAGR | 2.7% | 63.8% | 89.3% | 8.0% | 6.1% | 84.5% | ||
| Latest Twelve Months | 0.9% | -18.0% | -13.3% | 4.3% | 12.3% | 10.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.5% | 2.6% | 2.1% | 6.1% | 9.0% | 3.9% | ||
| Prior Fiscal Year | -3.9% | 1.3% | 7.4% | 6.1% | 9.0% | 5.3% | ||
| Latest Fiscal Year | -1.0% | -7.7% | -3.8% | 6.6% | 9.4% | 0.4% | ||
| Latest Twelve Months | 0.1% | -11.5% | -6.7% | 6.6% | 9.8% | -0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.2x | 23.2x | 34.7x | 6.4x | 10.6x | 23.0x | ||
| Price / LTM Sales | 0.1x | 0.1x | 0.2x | 0.8x | 1.3x | 0.2x | ||
| LTM P/E Ratio | 124.3x | -0.8x | -3.1x | 11.8x | 13.3x | -33.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.2x | 1.3x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.6x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 437,865 | 437,865 | 437,865 | |||||
| (=) Equity Value | 115,720 | 121,810 | 127,901 | |||||
| (/) Shares Outstanding | 155.7 | 155.7 | 155.7 | |||||
| Implied Value Range | 743.07 | 782.18 | 821.29 | |||||
| FX Rate: TRY/EUR | 46.9 | 46.9 | 46.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.84 | 16.67 | 17.50 | 16.40 | ||||
| Upside / (Downside) | -3.4% | 1.6% | 6.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ELRX.F | VESTL | DGNMO | 600690 | 333 | RCAA | |
| Value of Common Equity | 16,701 | 12,499 | 2,328 | 240,431 | 556,254 | 119,835 | |
| (/) Shares Outstanding | 270.5 | 335.5 | 350.0 | 9,322.6 | 7,637.7 | 155.7 | |
| Implied Stock Price | 61.74 | 37.26 | 6.65 | 25.79 | 72.83 | 769.50 | |
| FX Conversion Rate to Trading Currency | 9.68 | 1.00 | 1.00 | 1.00 | 1.00 | 46.92 | |
| Implied Stock Price (Trading Cur) | 6.38 | 37.26 | 6.65 | 25.79 | 72.83 | 16.40 | |
| Trading Currency | USD | TRY | TRY | CNY | CNY | EUR | |
| FX Rate to Reporting Currency | 9.68 | 1.00 | 1.00 | 1.00 | 1.00 | 46.92 | |