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 |
|---|---|---|
| Discount Rate | 11.0% - 10.0% | 10.5% |
| Terminal Revenue Multiple | 3.2x - 3.5x | 3.4x |
| Fair Value | €1.29 - €1.48 | €1.38 |
| Upside | 12.0% - 28.4% | 20.1% |
| Select Revenue and EBITDA Forecast | ||||||
| (EUR in millions) | Input Projections | |||||
| Fiscal Years Ending | Dec-23 | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 |
| Revenue | 6 | 7 | 7 | 7 | 7 | 8 |
| % Growth | 17.3% | 12.5% | 7.5% | 3.5% | 2.0% | 2.0% |
| EBITDA | 1 | 1 | 1 | 1 | 1 | 1 |
| % of Revenue | 18.5% | 16.2% | 17.2% | 17.2% | 17.2% | 17.2% |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (EUR in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | |
| EBITDA | 1 | 1 | 1 | 1 | 1 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | |
| D&A | (0) | (0) | (0) | (0) | (0) | |
| EBIT | 1 | 1 | 1 | 1 | 1 | |
| Pro forma Taxes | (0) | (0) | (0) | (0) | (0) | |
| NOPAT | 1 | 1 | 1 | 1 | 1 | 1 |
| Capital Expenditures | (0) | (0) | (0) | (0) | (0) | (0) |
| NWC Investment | (0) | (0) | (0) | (0) | (0) | (0) |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 1 | 1 | 1 | 1 | 1 | 1 |
| % Growth | -6% | 17% | 6% | 3% | 2% | |