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 | 2.4x - 2.6x | 2.5x |
Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
Fair Value | €1.30 - €1.43 | €1.37 |
Upside | 12.8% - 24.7% | 18.7% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Hybrid Software Group PLC | - | ENXTBR:HYSG |
Valuno Group AB (publ) | - | NGM:VALUNO |
Heeros Oyj | - | HLSE:HEEROS |
B+S Banksysteme Aktiengesellschaft | - | DB:DTD2 |
Acteos SA | - | ENXTPA:EOS |
NETinfo Plc | - | CSE:NETIN |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
HYSG | VALUNO | HEEROS | DTD2 | EOS | NETIN | |||
ENXTBR:HYSG | NGM:VALUNO | HLSE:HEEROS | DB:DTD2 | ENXTPA:EOS | CSE:NETIN | |||
Historical Sales Growth | ||||||||
5Y CAGR | 22.8% | -16.9% | 6.8% | 7.0% | -1.7% | 10.7% | ||
3Y CAGR | 2.0% | -29.4% | 9.1% | 6.8% | 0.2% | 18.5% | ||
Latest Twelve Months | 2.2% | 538.2% | 5.5% | 8.8% | -10.3% | 18.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 6.0% | -3.8% | 1.1% | 2.6% | -2.5% | 0.7% | ||
Prior Fiscal Year | 2.7% | -5.5% | 1.6% | 3.9% | -0.9% | 9.3% | ||
Latest Fiscal Year | -5.3% | -10.5% | 5.2% | 9.7% | -9.6% | 11.0% | ||
Latest Twelve Months | -6.3% | -0.3% | 5.2% | 13.2% | -9.6% | 11.0% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 62.2x | -8.5x | 24.0x | 5.3x | -48.4x | 12.4x | ||
Price / LTM Sales | 2.4x | 0.0x | 2.6x | 0.9x | 0.3x | 2.1x | ||
LTM P/E Ratio | -38.7x | -9.5x | 49.4x | 6.9x | -3.2x | 19.3x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.0x | 0.9x | 2.6x | |||||
Historical LTM P/S Ratio | 2.1x | 3.3x | 3.7x | |||||
Selected Price / Sales Multiple | 2.4x | 2.5x | 2.6x | |||||
(x) LTM Sales | 7 | 7 | 7 | |||||
(=) Equity Value | 17 | 17 | 18 | |||||
(/) Shares Outstanding | 12.8 | 12.8 | 12.8 | |||||
Implied Value Range | 1.29 | 1.36 | 1.43 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 1.29 | 1.36 | 1.43 | 1.15 | ||||
Upside / (Downside) | 12.2% | 18.1% | 24.0% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | HYSG | VALUNO | HEEROS | DTD2 | EOS | NETIN | |
Value of Common Equity | 125 | 10 | 31 | 11 | 4 | 15 | |
(/) Shares Outstanding | 32.8 | 140.0 | 5.4 | 6.2 | 3.3 | 12.8 | |
Implied Stock Price | 3.80 | 0.07 | 5.70 | 1.82 | 1.19 | 1.15 | |
FX Conversion Rate to Trading Currency | 1.00 | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 3.80 | 0.76 | 5.70 | 1.82 | 1.19 | 1.15 | |
Trading Currency | EUR | SEK | EUR | EUR | EUR | EUR | |
FX Rate to Reporting Currency | 1.00 | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 |