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 |
|---|---|---|
| Adjusted Earnings | 258.698 K - 954.673 K | 449.654 K |
| Discount Rate | 12.5% - 10.5% | 11.5% |
| Fair Value | €0.80 - €3.73 | €1.57 |
| Upside | -36.6% - 196.2% | 24.4% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 5 | 5 | 4 | 4 | 3 | 3 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (7) | (4) | (2) | (4) | (1) | (1) | |
| (+) Net Interest Expense | 0 | 0 | 0 | 0 | |||
| (+) Other Non Operating Exp. | |||||||
| (+) D&A | 0 | 0 | 0 | ||||
| (+) Non-recurring Items | 1 | (0) | 3 | (0) | (0) | ||
| Adjusted EBITDA | (6) | (4) | (2) | (1) | (1) | (1) | |
| (-) D&A | (0) | (0) | (0) | #NUM! | #NUM! | #NUM! | |
| Adjusted EBIT | (6) | (4) | (2) | (1) | (1) | (1) | |
| % of Revenue | -116.0% | -82.3% | -52.6% | -38.1% | -42.1% | -42.1% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 0.0% | 0.0% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 2 | 4 | 9 | 3 | |||
| (+) Cash & Short Term Investments | 0 | 0 | 0 | 0 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (0) | (0) | (0) | (0) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | (0) | (0) | (0) | (0) | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 2 | 4 | 9 | 3 | |||
| (/) Shares Outstanding | 2.1 | 2.1 | 2.1 | 2.1 | |||
| Implied Stock Price (USD) | 0.91 | 1.78 | 4.24 | 1.43 | |||
| FX Rate: USD/EUR | 1.14 | 1.14 | 1.14 | 1.14 | |||
| Implied Stock Price (EUR) | 0.80 | 1.57 | 3.73 | 1.26 | |||
| Upside / (Downside) | -36.63% | 24.38% | 196.15% | ||||
| Stock Price | 1.26 | ||||||
| Stock Price Close | 1.26 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | EUR | ||||||
| FX Rate: USD/EUR | 1.14 | ||||||
| Market Cap | 1.1 | ||||||
| Shares Outstanding | 2.1 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||