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 | 2.6x - 2.9x | 2.7x |
| Historical Pb Multiple | 1.7x - 4.3x | 2.6x |
| Fair Value | lei 36.71 - lei 40.57 | lei 38.64 |
| Upside | -13.6% - -4.5% | -9.1% |
| Benchmarks | - | Full Ticker |
| Hellenic Exchanges - Athens Stock Exchange S.A. | - | ATSE:EXAE |
| Gielda Papierów Wartosciowych w Warszawie S.A. | - | WSE:GPW |
| Deutsche Börse AG | - | DB:DB1 |
| Bulgarian Stock Exchange AD | - | BUL:BSE |
| Euronext N.V. | - | ENXTPA:ENX |
| Bursa de Valori Bucuresti SA | - | BVB:BVB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| EXAE | GPW | DB1 | BSE | ENX | BVB | |||
| ATSE:EXAE | WSE:GPW | DB:DB1 | BUL:BSE | ENXTPA:ENX | BVB:BVB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.3% | 4.5% | 14.2% | 43.6% | 21.4% | 15.4% | ||
| 3Y CAGR | 28.3% | -2.7% | 17.2% | 36.8% | 12.3% | 26.6% | ||
| Latest Twelve Months | 35.7% | -4.7% | 10.1% | 38.5% | 12.8% | -60.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 25.0% | 36.1% | 29.4% | 50.0% | 34.9% | 17.8% | ||
| Prior Fiscal Year | 28.8% | 35.1% | 28.3% | 70.5% | 34.8% | 29.8% | ||
| Latest Fiscal Year | 33.3% | 32.0% | 27.7% | 88.2% | 36.0% | 16.7% | ||
| Latest Twelve Months | 34.5% | 32.0% | 27.5% | 97.3% | 37.6% | 13.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.2% | 15.7% | 18.7% | 28.8% | 16.7% | 10.5% | ||
| Prior Fiscal Year | 12.6% | 15.4% | 19.0% | 42.5% | 13.1% | 20.7% | ||
| Latest Twelve Months | 20.6% | 14.1% | 19.6% | 42.5% | 16.1% | 7.9% | ||
| Next Fiscal Year | 20.3% | 17.3% | 17.6% | 31.3% | 17.2% | 9.1% | ||
| Two Fiscal Years Forward | 20.1% | 15.5% | 17.0% | 24.8% | 17.3% | 18.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.8x | 4.9x | 6.6x | 5.9x | 8.3x | 4.9x | ||
| Price / LTM EPS | 18.7x | 15.2x | 23.9x | 6.1x | 22.1x | 37.1x | ||
| Price / Book | 3.7x | 2.1x | 4.5x | 2.2x | 3.5x | 3.0x | ||
| Price / Fwd Book | 3.4x | 2.0x | 4.0x | 1.8x | 3.3x | 3.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.1x | 3.5x | 4.5x | |||||
| Historical P/B Ratio | 1.7x | 2.6x | 4.3x | |||||
| Selected P/B Multiple | 2.6x | 2.7x | 2.9x | |||||
| (x) Book Value | 125 | 125 | 125 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EXAE | GPW | DB1 | BSE | ENX | BVB | |
| Value of Common Equity | 401 | 2,266 | 46,991 | 117 | 14,479 | 374 | |
| (/) Shares Outstanding | 57.9 | 42.0 | 183.3 | 12.9 | 102.8 | 8.8 | |
| Implied Stock Price | 6.94 | 54.00 | 256.40 | 9.05 | 140.90 | 42.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.94 | 54.00 | 256.40 | 9.05 | 140.90 | 42.50 | |
| Trading Currency | EUR | PLN | EUR | BGN | EUR | RON | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |