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 | 1.7x - 1.8x | 1.8x |
| Selected Fwd Ps Multiple | 1.7x - 1.9x | 1.8x |
| Fair Value | €25.46 - €28.14 | €26.80 |
| Upside | 39.9% - 54.6% | 47.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Autodesk, Inc. | - | NasdaqGS:ADSK |
| Microsoft Corporation | - | NasdaqGS:MSFT |
| Exasol AG | - | XTRA:EXL |
| Snowflake Inc. | - | NYSE:SNOW |
| CCC Intelligent Solutions Holdings Inc. | - | NasdaqGS:CCCS |
| Teradata Corporation | - | DB:3T4 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADSK | MSFT | EXL | SNOW | CCCS | 3T4 | |||
| NasdaqGS:ADSK | NasdaqGS:MSFT | XTRA:EXL | NYSE:SNOW | NasdaqGS:CCCS | DB:3T4 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.4% | 14.3% | 11.1% | 68.8% | 8.9% | -1.6% | ||
| 3Y CAGR | 11.8% | 13.4% | 10.1% | 43.8% | 11.1% | -3.0% | ||
| Latest Twelve Months | 12.4% | 14.1% | 12.8% | 27.5% | 9.1% | -6.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 18.4% | 35.3% | -64.9% | -52.0% | -8.5% | 4.6% | ||
| Prior Fiscal Year | 16.5% | 34.1% | -23.4% | -29.8% | -10.7% | 3.4% | ||
| Latest Fiscal Year | 18.1% | 36.0% | 0.6% | -35.5% | 2.8% | 6.5% | ||
| Latest Twelve Months | 15.9% | 35.8% | 0.6% | -36.4% | 0.9% | 8.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 41.7x | 25.4x | 144.8x | -52.7x | 36.7x | 7.3x | ||
| Price / LTM Sales | 9.7x | 13.9x | 2.0x | 18.4x | 6.5x | 1.2x | ||
| LTM P/E Ratio | 61.1x | 38.9x | 338.5x | -50.6x | 684.4x | 14.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.0x | 9.7x | 18.4x | |||||
| Historical LTM P/S Ratio | 1.3x | 1.9x | 2.4x | |||||
| Selected Price / Sales Multiple | 1.7x | 1.8x | 1.8x | |||||
| (x) LTM Sales | 1,703 | 1,703 | 1,703 | |||||
| (=) Equity Value | 2,840 | 2,989 | 3,138 | |||||
| (/) Shares Outstanding | 95.6 | 95.6 | 95.6 | |||||
| Implied Value Range | 29.70 | 31.27 | 32.83 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 25.53 | 26.87 | 28.22 | 18.20 | ||||
| Upside / (Downside) | 40.3% | 47.7% | 55.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADSK | MSFT | EXL | SNOW | CCCS | 3T4 | |
| Value of Common Equity | 61,931 | 3,758,043 | 76 | 70,715 | 6,287 | 2,024 | |
| (/) Shares Outstanding | 213.9 | 7,432.5 | 26.6 | 333.7 | 659.1 | 95.6 | |
| Implied Stock Price | 289.47 | 505.62 | 2.87 | 211.94 | 9.54 | 21.18 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 289.47 | 505.62 | 2.87 | 211.94 | 9.54 | 18.20 | |
| Trading Currency | USD | USD | EUR | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |