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 Pb Multiple | 1.5x - 1.6x | 1.5x |
| Historical Pb Multiple | 1.2x - 4.5x | 1.3x |
| Fair Value | €57.06 - €63.06 | €60.06 |
| Upside | 57.3% - 73.8% | 65.5% |
| Benchmarks | - | Full Ticker |
| MLP SE | - | XTRA:MLP |
| Deutsche Börse AG | - | XTRA:DB1 |
| OVB Holding AG | - | XTRA:O4B |
| Heidelberger Beteiligungsholding AG | - | XTRA:IPOK |
| AdCapital AG | - | DB:ADC |
| Bitcoin Group SE | - | DB:ADE |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MLP | DB1 | O4B | IPOK | ADC | ADE | |||
| XTRA:MLP | XTRA:DB1 | XTRA:O4B | XTRA:IPOK | DB:ADC | DB:ADE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.2% | 14.2% | 11.8% | -1.9% | NM- | 4.6% | ||
| 3Y CAGR | 3.4% | 17.2% | 6.9% | 16.5% | NM- | -41.2% | ||
| Latest Twelve Months | 42.6% | 13.0% | 34.2% | 68.0% | 96.8% | -64.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.9% | 30.4% | 4.5% | 134.0% | -1.3% | 28.2% | ||
| Prior Fiscal Year | 5.1% | 34.2% | 4.0% | 133.7% | -7.5% | -28.9% | ||
| Latest Fiscal Year | 6.6% | 33.6% | 4.7% | 113.8% | -1.5% | 25.0% | ||
| Latest Twelve Months | 6.6% | 33.2% | 4.7% | 113.8% | -0.2% | 9.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.1% | 18.8% | 15.8% | -1.2% | -6.9% | 6.5% | ||
| Prior Fiscal Year | 9.1% | 19.0% | 15.2% | 14.9% | -23.1% | -2.1% | ||
| Latest Twelve Months | 12.5% | 18.8% | 19.6% | 20.8% | -0.8% | 0.4% | ||
| Next Fiscal Year | 12.4% | 18.2% | 17.4% | 22.8% | -0.8% | 35.4% | ||
| Two Fiscal Years Forward | 12.6% | 16.8% | 17.7% | 24.3% | -0.9% | 49.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 8.7x | 0.8x | 5.0x | 0.1x | 28.6x | ||
| Price / LTM EPS | 12.5x | 26.4x | 16.8x | 4.4x | -59.5x | 301.7x | ||
| Price / Book | 1.5x | 4.7x | 3.2x | 0.8x | 0.5x | 0.9x | ||
| Price / Fwd Book | 1.4x | 4.3x | 3.0x | 0.7x | 0.5x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 1.5x | 4.7x | |||||
| Historical P/B Ratio | 1.2x | 1.3x | 4.5x | |||||
| Selected P/B Multiple | 1.5x | 1.5x | 1.6x | |||||
| (x) Book Value | 194 | 194 | 194 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MLP | DB1 | O4B | IPOK | ADC | ADE | |
| Value of Common Equity | 869 | 52,101 | 322 | 21 | 22 | 181 | |
| (/) Shares Outstanding | 109.0 | 183.8 | 14.3 | 0.3 | 14.0 | 5.0 | |
| Implied Stock Price | 7.97 | 283.50 | 22.60 | 80.00 | 1.55 | 36.28 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.97 | 283.50 | 22.60 | 80.00 | 1.55 | 36.28 | |
| 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 | |