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 | -5.6x - -6.2x | -5.9x |
| Selected Fwd P/E Multiple | -4.6x - -5.1x | -4.8x |
| Fair Value | €2.03 - €2.24 | €2.13 |
| Upside | 27.3% - 40.7% | 34.0% |
| Benchmarks | - | Full Ticker |
| Fermentalg SA | - | ENXTPA:ALGAE |
| Vinpai SAS | - | ENXTPA:ALVIN |
| Encres Dubuit | - | ENXTPA:ALDUB |
| Plastiques du Val de Loire | - | ENXTPA:PVL |
| Carbios SAS | - | ENXTPA:ALCRB |
| AFYREN SAS | - | DB:90N |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ALGAE | ALVIN | ALDUB | PVL | ALCRB | 90N | |||
| ENXTPA:ALGAE | ENXTPA:ALVIN | ENXTPA:ALDUB | ENXTPA:PVL | ENXTPA:ALCRB | DB:90N | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 9.0% | 15.0% | -19.3% | -121.9% | -21.6% | -1.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -220.3% | -32.9% | -1.8% | -1.1% | -29834.3% | -221.0% | ||
| Prior Fiscal Year | -348.6% | -41.5% | -0.8% | 1.9% | -113433.3% | -283.6% | ||
| Latest Fiscal Year | -112.0% | -31.9% | -11.2% | -0.5% | -24347.8% | -340.8% | ||
| Latest Twelve Months | -112.0% | -31.9% | -7.7% | -0.5% | -24347.8% | -340.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.4x | -9.4x | -6.4x | 8.6x | -1.1x | -0.5x | ||
| Price / LTM Sales | 2.4x | 1.3x | 0.4x | 0.0x | 739.0x | 15.0x | ||
| LTM P/E Ratio | -2.2x | -4.1x | -5.5x | -7.6x | -3.0x | -4.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -7.6x | -4.1x | -2.2x | |||||
| Historical LTM P/E Ratio | -69.9x | -12.3x | -4.4x | |||||
| Selected P/E Multiple | -5.6x | -5.9x | -6.2x | |||||
| (x) LTM Net Income | (10) | (10) | (10) | |||||
| (=) Equity Value | 55 | 58 | 61 | |||||
| (/) Shares Outstanding | 26.1 | 26.1 | 26.1 | |||||
| Implied Value Range | 2.11 | 2.22 | 2.33 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.11 | 2.22 | 2.33 | 1.59 | ||||
| Upside / (Downside) | 32.5% | 39.5% | 46.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ALGAE | ALVIN | ALDUB | PVL | ALCRB | 90N | |
| Value of Common Equity | 28 | 12 | 9 | 24 | 101 | 42 | |
| (/) Shares Outstanding | 86.0 | 3.5 | 3.0 | 22.1 | 16.8 | 26.1 | |
| Implied Stock Price | 0.32 | 3.44 | 2.82 | 1.10 | 5.98 | 1.59 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.32 | 3.44 | 2.82 | 1.10 | 5.98 | 1.59 | |
| 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 | |