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 | 0.6x - 0.7x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.5x |
| Fair Value | €4.47 - €4.95 | €4.71 |
| Upside | 59.8% - 76.6% | 68.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Evoke plc | - | DB:C8V |
| Nebelhornbahn-Aktiengesellschaft | - | MUN:NHB0 |
| TUI AG | - | XTRA:TUI1 |
| Regenbogen AG | - | DB:RGB |
| Delivery Hero SE | - | XTRA:DHER |
| bet-at-home.com AG | - | DB:ACX |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| C8V | NHB0 | TUI1 | RGB | DHER | ACX | |||
| DB:C8V | MUN:NHB0 | XTRA:TUI1 | DB:RGB | XTRA:DHER | DB:ACX | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 32.9% | 7.6% | 4.1% | 9.0% | 58.3% | -17.8% | ||
| 3Y CAGR | 35.1% | 24.2% | 69.8% | 4.1% | 28.1% | -4.4% | ||
| Latest Twelve Months | 2.5% | 5.2% | 9.6% | -0.4% | 23.7% | 20.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | -12.1% | -27.0% | 9.3% | -30.8% | 4.4% | ||
| Prior Fiscal Year | -3.8% | 5.4% | 1.5% | 4.6% | -23.1% | -3.3% | ||
| Latest Fiscal Year | -10.9% | 4.9% | 2.2% | 5.9% | -7.2% | -8.6% | ||
| Latest Twelve Months | -10.9% | 4.9% | 2.2% | 5.9% | -7.2% | -7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.2x | 12.3x | 6.2x | 4.2x | -315.8x | 8.0x | ||
| Price / LTM Sales | 0.2x | 1.6x | 0.2x | 0.5x | 0.6x | 0.4x | ||
| LTM P/E Ratio | -1.5x | 33.0x | 7.3x | 8.7x | -7.9x | -5.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.5x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 1.1x | 8.4x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) LTM Sales | 54 | 54 | 54 | |||||
| (=) Equity Value | 32 | 33 | 35 | |||||
| (/) Shares Outstanding | 7.0 | 7.0 | 7.0 | |||||
| Implied Value Range | 4.52 | 4.76 | 5.00 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.52 | 4.76 | 5.00 | 2.80 | ||||
| Upside / (Downside) | 61.6% | 70.1% | 78.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | C8V | NHB0 | TUI1 | RGB | DHER | ACX | |
| Value of Common Equity | 284 | 24 | 3,867 | 12 | 6,997 | 20 | |
| (/) Shares Outstanding | 449.6 | 1.4 | 507.4 | 2.3 | 295.6 | 7.0 | |
| Implied Stock Price | 0.63 | 18.00 | 7.62 | 5.25 | 23.67 | 2.80 | |
| FX Conversion Rate to Trading Currency | 0.86 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.73 | 18.00 | 7.62 | 5.25 | 23.67 | 2.80 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 0.86 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |