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 | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | €2.54 - €2.81 | €2.68 |
| Upside | 77.2% - 95.9% | 86.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Union Technologies Informatique Group S.A. | - | ENXTPA:FPG |
| HITECHPROS Société anonyme | - | ENXTPA:ALHIT |
| Infoclip S.A. | - | ENXTPA:MLIFC |
| Nextedia S.A. | - | ENXTPA:ALNXT |
| Prodware S.A. | - | ENXTPA:ALPRO |
| Witbe S.A. | - | DB:2B2 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| FPG | ALHIT | MLIFC | ALNXT | ALPRO | 2B2 | |||
| ENXTPA:FPG | ENXTPA:ALHIT | ENXTPA:MLIFC | ENXTPA:ALNXT | ENXTPA:ALPRO | DB:2B2 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -2.4% | 9.5% | NM- | 21.5% | 28.9% | 0.5% | ||
| 3Y CAGR | 5.1% | 8.3% | 13.2% | 8.7% | 59.3% | 5.1% | ||
| Latest Twelve Months | -1.7% | -11.1% | 13.1% | 6.8% | 75.7% | -4.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.4% | 8.6% | -0.2% | 4.6% | -5.3% | -0.5% | ||
| Prior Fiscal Year | -0.9% | 7.3% | -10.4% | 0.8% | -6.2% | -6.6% | ||
| Latest Fiscal Year | -32.4% | 6.6% | 6.9% | 2.4% | 4.6% | -5.1% | ||
| Latest Twelve Months | -32.4% | 6.6% | 6.9% | 2.4% | 4.6% | -5.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -6.9x | 7.5x | 2.5x | 4.4x | 5.3x | -2.0x | ||
| Price / LTM Sales | 0.4x | 0.9x | 0.2x | 0.3x | 0.1x | 0.3x | ||
| LTM P/E Ratio | -1.2x | 14.2x | 2.9x | 12.0x | 2.9x | -5.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.3x | 0.9x | |||||
| Historical LTM P/S Ratio | 0.3x | 1.3x | 2.1x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 22 | 22 | 22 | |||||
| (=) Equity Value | 11 | 11 | 12 | |||||
| (/) Shares Outstanding | 4.1 | 4.1 | 4.1 | |||||
| Implied Value Range | 2.56 | 2.69 | 2.83 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.56 | 2.69 | 2.83 | 1.44 | ||||
| Upside / (Downside) | 78.3% | 87.6% | 97.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FPG | ALHIT | MLIFC | ALNXT | ALPRO | 2B2 | |
| Value of Common Equity | 8 | 26 | 1 | 18 | 89 | 6 | |
| (/) Shares Outstanding | 63.6 | 1.6 | 0.5 | 39.0 | 7.7 | 4.1 | |
| Implied Stock Price | 0.12 | 15.70 | 2.00 | 0.47 | 11.60 | 1.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.12 | 15.70 | 2.00 | 0.47 | 11.60 | 1.44 | |
| 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 | |