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 | 1.8x - 2.0x | 1.9x |
| Selected Fwd Ps Multiple | 1.9x - 2.1x | 2.0x |
| Fair Value | €0.019 - €0.021 | €0.020 |
| Upside | -38.3% - -31.8% | -35.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Unigrowth Investments Public Ltd | - | CSE:UNI |
| Phoenix Vega Mezz Plc | - | ATSE:PVMEZZ |
| Yoda PLC | - | CSE:YODA |
| CPI Holdings Public Limited | - | CSE:CPIH |
| Finanza.tech S.p.A. | - | BIT:FTC |
| ISXIS Investment Public Ltd | - | CSE:ISXI |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| UNI | PVMEZZ | YODA | CPIH | FTC | ISXI | |||
| CSE:UNI | ATSE:PVMEZZ | CSE:YODA | CSE:CPIH | BIT:FTC | CSE:ISXI | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 22.7% | NM- | NM- | NM- | 51.5% | NM- | ||
| 3Y CAGR | 2.8% | 105.3% | 118.1% | NM- | 34.4% | NM- | ||
| Latest Twelve Months | -19.9% | 366.8% | 92.1% | NM | -20.2% | -15.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -30.0% | 102.7% | 661.5% | 3710.0% | 7.6% | 560.3% | ||
| Prior Fiscal Year | 37.5% | 85.6% | 1168.1% | NA | 5.6% | 53.2% | ||
| Latest Fiscal Year | 68.8% | 97.7% | 1235.7% | NA | 1.8% | 25.2% | ||
| Latest Twelve Months | 68.8% | 97.7% | 1235.7% | 2409.9% | 1.8% | 25.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.6x | NA | 164.4x | NA | 5.4x | NA | ||
| Price / LTM Sales | 2.0x | 1.4x | 76.9x | 9.0x | 0.6x | 2.8x | ||
| LTM P/E Ratio | 2.9x | 1.5x | 6.2x | 0.4x | 36.5x | 11.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 2.0x | 76.9x | |||||
| Historical LTM P/S Ratio | 2.8x | 3.9x | 4.9x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Sales | 0 | 0 | 0 | |||||
| (=) Equity Value | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 11.0 | 11.0 | 11.0 | |||||
| Implied Value Range | 0.02 | 0.02 | 0.02 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.02 | 0.02 | 0.03 | ||||
| Upside / (Downside) | -39.4% | -36.2% | -33.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UNI | PVMEZZ | YODA | CPIH | FTC | ISXI | |
| Value of Common Equity | 1 | 94 | 2,529 | 0 | 6 | 0 | |
| (/) Shares Outstanding | 13.5 | 1,250.4 | 2,198.7 | 24.4 | 13.3 | 11.0 | |
| Implied Stock Price | 0.05 | 0.08 | 1.15 | 0.01 | 0.43 | 0.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.05 | 0.08 | 1.15 | 0.01 | 0.43 | 0.03 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |