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 | 4.0x - 4.5x | 4.2x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | €0.57 - €0.63 | €0.60 |
| Upside | 33.7% - 47.8% | 40.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| PRO DV AG | - | XTRA:PDA0 |
| Seven Principles AG | - | XTRA:T3T1 |
| q.beyond AG | - | XTRA:QBY |
| DCI Database for Commerce and Industry AG | - | DB:DCIK |
| NorCom Information Technology GmbH & Co. KGaA | - | XTRA:NC5A |
| medondo holding AG | - | DB:AMI |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| PDA0 | T3T1 | QBY | DCIK | NC5A | AMI | |||
| XTRA:PDA0 | XTRA:T3T1 | XTRA:QBY | DB:DCIK | XTRA:NC5A | DB:AMI | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.7% | -6.1% | -4.2% | -3.6% | -8.8% | -1.1% | ||
| 3Y CAGR | 4.7% | -6.1% | 7.5% | -6.8% | -8.7% | -17.6% | ||
| Latest Twelve Months | -16.8% | -6.8% | -0.9% | 4.0% | -17.5% | -8.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 1.4% | -8.0% | 28.8% | -6.7% | -117.1% | ||
| Prior Fiscal Year | 8.5% | 1.6% | -9.2% | 27.9% | -5.0% | -172.3% | ||
| Latest Fiscal Year | 2.3% | 2.1% | -2.6% | 0.0% | -3.9% | -158.6% | ||
| Latest Twelve Months | 2.3% | 2.1% | -1.7% | 0.0% | -3.9% | -158.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.4x | 12.7x | 16.3x | -4.8x | -15.2x | -12.6x | ||
| Price / LTM Sales | 1.1x | 0.3x | 0.6x | 5.0x | 0.4x | 3.8x | ||
| LTM P/E Ratio | 46.2x | 14.0x | -33.9x | 42093.5x | -11.1x | -2.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 5.0x | |||||
| Historical LTM P/S Ratio | 0.0x | 3.8x | 4.0x | |||||
| Selected Price / Sales Multiple | 4.0x | 4.2x | 4.5x | |||||
| (x) LTM Sales | 2 | 2 | 2 | |||||
| (=) Equity Value | 9 | 10 | 10 | |||||
| (/) Shares Outstanding | 18.7 | 18.7 | 18.7 | |||||
| Implied Value Range | 0.49 | 0.52 | 0.54 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.49 | 0.52 | 0.54 | 0.43 | ||||
| Upside / (Downside) | 15.0% | 21.1% | 27.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PDA0 | T3T1 | QBY | DCIK | NC5A | AMI | |
| Value of Common Equity | 4 | 19 | 110 | 7 | 3 | 8 | |
| (/) Shares Outstanding | 1.4 | 3.8 | 124.6 | 1.5 | 2.1 | 18.7 | |
| Implied Stock Price | 2.80 | 5.15 | 0.89 | 4.50 | 1.60 | 0.43 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.80 | 5.15 | 0.89 | 4.50 | 1.60 | 0.43 | |
| 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 | |