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 - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.5x |
| Fair Value | €5.23 - €5.78 | €5.51 |
| Upside | 27.6% - 41.0% | 34.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ferrellgas Partners, L.P. | - | OTCPK:FGPR |
| GAIL (India) Limited | 53,215,500.0% | BSE:532155 |
| Star Group, L.P. | - | NYSE:SGU |
| Suburban Propane Partners, L.P. | - | NYSE:SPH |
| MDU Resources Group, Inc. | - | NYSE:MDU |
| Superior Plus Corp. | - | DB:8SP |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| FGPR | 532155 | SGU | SPH | MDU | 8SP | |||
| OTCPK:FGPR | BSE:532155 | NYSE:SGU | NYSE:SPH | NYSE:MDU | DB:8SP | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.8% | 14.4% | 0.1% | 0.9% | -19.9% | 1.6% | ||
| 3Y CAGR | 1.5% | 15.2% | 5.7% | 1.0% | -20.2% | 8.0% | ||
| Latest Twelve Months | 5.3% | 5.4% | -0.9% | 6.3% | 761.6% | 2.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 9.3% | 3.1% | 7.8% | 28.3% | 3.2% | ||
| Prior Fiscal Year | 0.5% | 7.4% | 1.5% | 8.7% | 18.3% | 1.6% | ||
| Latest Fiscal Year | -3.0% | 8.8% | 1.8% | 5.6% | 10.3% | -1.5% | ||
| Latest Twelve Months | -3.8% | 8.2% | 3.2% | 6.8% | 12.4% | 2.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.3x | 9.1x | 4.7x | 9.4x | 11.2x | 6.9x | ||
| Price / LTM Sales | 0.0x | 0.8x | 0.2x | 0.8x | 1.8x | 0.4x | ||
| LTM P/E Ratio | -0.9x | 9.8x | 6.8x | 12.4x | 18.4x | 17.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.8x | 1.8x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.7x | 1.1x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 2,493 | 2,493 | 2,493 | |||||
| (=) Equity Value | 1,349 | 1,420 | 1,491 | |||||
| (/) Shares Outstanding | 222.9 | 222.9 | 222.9 | |||||
| Implied Value Range | 6.05 | 6.37 | 6.69 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.17 | 5.44 | 5.71 | 4.10 | ||||
| Upside / (Downside) | 26.0% | 32.7% | 39.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FGPR | 532155 | SGU | SPH | MDU | 8SP | |
| Value of Common Equity | 68 | 1,142,095 | 392 | 1,217 | 3,398 | 1,070 | |
| (/) Shares Outstanding | 4.9 | 6,575.1 | 33.6 | 65.5 | 204.3 | 222.9 | |
| Implied Stock Price | 14.09 | 173.70 | 11.65 | 18.59 | 16.63 | 4.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 14.09 | 173.70 | 11.65 | 18.59 | 16.63 | 4.10 | |
| Trading Currency | USD | INR | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |