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 | -13.7x - -15.1x | -14.4x |
| Selected Fwd P/E Multiple | -25.0x - -27.6x | -26.3x |
| Fair Value | €1.01 - €1.12 | €1.07 |
| Upside | 37.9% - 52.4% | 45.2% |
| Benchmarks | - | Full Ticker |
| EonX Technologies Inc. | - | CNSX:EONX |
| Omni Bridgeway Limited | - | ASX:OBL |
| EML Payments Limited | - | ASX:EML |
| OFX Group Limited | - | ASX:OFX |
| Tyro Payments Limited | - | ASX:TYR |
| Banxa Holdings Inc. | - | DB:AC00 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| EONX | OBL | EML | OFX | TYR | AC00 | |||
| CNSX:EONX | ASX:OBL | ASX:EML | ASX:OFX | ASX:TYR | DB:AC00 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 4.1% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -0.2% | NM- | NM- | ||
| Latest Twelve Months | 122.7% | -98.7% | 103.4% | -20.6% | 206.7% | 43.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -38.8% | 14.2% | -35.7% | 12.7% | -6.0% | -17.3% | ||
| Prior Fiscal Year | -36.7% | -147.3% | -141.6% | 12.9% | 1.4% | -11.6% | ||
| Latest Fiscal Year | -16.7% | -105.6% | -4.4% | 10.7% | 5.2% | -1.3% | ||
| Latest Twelve Months | 3.4% | -54.7% | 2.0% | 10.7% | 6.1% | -1.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.6x | 32.4x | 28.5x | 3.4x | 4.2x | -24.0x | ||
| Price / LTM Sales | 0.6x | 3.0x | 1.8x | 0.8x | 0.9x | 0.2x | ||
| LTM P/E Ratio | 18.5x | -5.6x | 90.7x | 7.2x | 14.5x | -11.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -5.6x | 14.5x | 90.7x | |||||
| Historical LTM P/E Ratio | -51.6x | -5.2x | -2.9x | |||||
| Selected P/E Multiple | -13.7x | -14.4x | -15.1x | |||||
| (x) LTM Net Income | (5) | (5) | (5) | |||||
| (=) Equity Value | 75 | 79 | 83 | |||||
| (/) Shares Outstanding | 45.6 | 45.6 | 45.6 | |||||
| Implied Value Range | 1.64 | 1.73 | 1.81 | |||||
| FX Rate: AUD/EUR | 1.8 | 1.8 | 1.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.92 | 0.97 | 1.02 | 0.74 | ||||
| Upside / (Downside) | 25.4% | 32.0% | 38.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EONX | OBL | EML | OFX | TYR | AC00 | |
| Value of Common Equity | 18 | 408 | 421 | 178 | 469 | 60 | |
| (/) Shares Outstanding | 39.9 | 288.4 | 382.6 | 234.0 | 524.3 | 45.6 | |
| Implied Stock Price | 0.45 | 1.42 | 1.10 | 0.76 | 0.90 | 1.31 | |
| FX Conversion Rate to Trading Currency | 1.12 | 1.00 | 1.00 | 1.00 | 1.00 | 1.78 | |
| Implied Stock Price (Trading Cur) | 0.40 | 1.42 | 1.10 | 0.76 | 0.90 | 0.74 | |
| Trading Currency | CAD | AUD | AUD | AUD | AUD | EUR | |
| FX Rate to Reporting Currency | 1.12 | 1.00 | 1.00 | 1.00 | 1.00 | 1.78 | |