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 P/E Multiple | -1.0x - -1.1x | -1.0x |
| Selected Fwd P/E Multiple | -0.8x - -0.8x | -0.8x |
| Fair Value | €0.099 - €0.11 | €0.10 |
| Upside | -21.9% - -13.7% | -17.8% |
| Benchmarks | - | Full Ticker |
| Pandora Investments Public Limited | - | CSE:PND |
| RomReal Limited | - | OB:ROM |
| The Grounds Real Estate Development AG | - | DB:AMM |
| Appeninn Vagyonkezelo Holding Nyilvánosan Muködo Részvénytársaság | - | BUSE:APPENINN |
| Gateway Real Estate AG | - | DB:GTY |
| Philoktimatiki Public Ltd. | - | CSE:PES |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PND | ROM | AMM | APPENINN | GTY | PES | |||
| CSE:PND | OB:ROM | DB:AMM | BUSE:APPENINN | DB:GTY | CSE:PES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -47.6% | NM- | NM- | 5.4% | 37.9% | NM- | ||
| 3Y CAGR | -71.7% | NM- | NM- | 72.3% | 25.6% | NM- | ||
| Latest Twelve Months | 110.5% | -296.0% | -51.9% | -21.9% | 24804.9% | -25.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.6% | -69.0% | -13.6% | 85.2% | 435.3% | -116.4% | ||
| Prior Fiscal Year | -7.8% | 86.4% | -29.6% | 102.3% | 140.6% | -142.2% | ||
| Latest Fiscal Year | 0.6% | -220.2% | -83.0% | 67.4% | 710.6% | -340.5% | ||
| Latest Twelve Months | 0.6% | 327.4% | -83.0% | 67.4% | 189.3% | -340.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 32.1x | -1.2x | -11.2x | 9.9x | -12.1x | -21.8x | ||
| Price / LTM Sales | 1.4x | -12.0x | 2.2x | 3.9x | 1.3x | 3.8x | ||
| LTM P/E Ratio | 254.9x | -3.7x | -2.7x | 5.8x | 0.7x | -1.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -3.7x | 0.7x | 254.9x | |||||
| Historical LTM P/E Ratio | -5.6x | -1.1x | 7.5x | |||||
| Selected P/E Multiple | -1.0x | -1.0x | -1.1x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 1 | 1 | 1 | |||||
| (/) Shares Outstanding | 4.8 | 4.8 | 4.8 | |||||
| Implied Value Range | 0.11 | 0.12 | 0.12 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.11 | 0.12 | 0.12 | 0.13 | ||||
| Upside / (Downside) | -11.5% | -6.9% | -2.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PND | ROM | AMM | APPENINN | GTY | PES | |
| Value of Common Equity | 100 | 8 | 28 | 92 | 372 | 1 | |
| (/) Shares Outstanding | 424.4 | 41.4 | 24.7 | 47.4 | 495.6 | 4.8 | |
| Implied Stock Price | 0.24 | 0.19 | 1.14 | 1.95 | 0.75 | 0.13 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.08 | 1.00 | 0.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.24 | 2.30 | 1.14 | 772.00 | 0.75 | 0.13 | |
| Trading Currency | EUR | NOK | EUR | HUF | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.08 | 1.00 | 0.00 | 1.00 | 1.00 | |