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 | 4.3x - 4.8x | 4.5x |
| Historical Pb Multiple | 3.6x - 6.8x | 4.6x |
| Fair Value | €25.87 - €28.60 | €27.24 |
| Upside | 0.1% - 10.6% | 5.3% |
| Benchmarks | - | Full Ticker |
| Planet Fitness, Inc. | - | DB:3PL |
| The Gym Group plc | - | BST:4GY |
| Just Eat Takeaway.com N.V. | - | ENXTAM:TKWY |
| Sats ASA | - | OB:SATS |
| B90 Holdings PLC | - | DB:24GN |
| Basic-Fit N.V. | - | DB:B4F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 3PL | 4GY | TKWY | SATS | 24GN | B4F | |||
| DB:3PL | BST:4GY | ENXTAM:TKWY | OB:SATS | DB:24GN | DB:B4F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.9% | 4.1% | NM- | 11.8% | NM- | -6.3% | ||
| 3Y CAGR | 59.0% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 20.0% | 457.1% | 36.0% | 63.4% | 68.9% | -153.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.5% | -16.2% | -44.9% | -2.9% | -273.0% | -15.8% | ||
| Prior Fiscal Year | 13.8% | -4.1% | -18.1% | 4.7% | -180.8% | -0.3% | ||
| Latest Fiscal Year | 15.6% | 1.9% | -13.7% | 6.4% | -48.3% | 0.7% | ||
| Latest Twelve Months | 16.2% | 3.2% | -10.6% | 7.6% | -48.3% | -0.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | NA | -11.6% | -17.2% | -12.6% | -266.7% | -13.9% | ||
| Prior Fiscal Year | NM | -6.4% | -9.1% | 23.8% | -99.5% | -0.7% | ||
| Latest Twelve Months | NM | 5.7% | -7.5% | 29.6% | -23.2% | -1.0% | ||
| Next Fiscal Year | -211.3% | 4.0% | -2.1% | 32.8% | 14.1% | 10.6% | ||
| Two Fiscal Years Forward | 301.5% | 5.8% | 1.0% | 29.5% | 19.0% | 17.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.1x | 1.1x | 1.1x | 1.5x | 4.8x | 1.3x | ||
| Price / LTM EPS | 43.8x | 35.0x | -10.8x | 20.0x | -9.9x | -413.0x | ||
| Price / Book | -52.4x | 1.9x | 1.0x | 5.4x | 2.5x | 4.3x | ||
| Price / Fwd Book | -387.8x | 1.9x | 1.0x | 4.7x | 1.5x | 3.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -52.4x | 1.9x | 5.4x | |||||
| Historical P/B Ratio | 3.6x | 4.6x | 6.8x | |||||
| Selected P/B Multiple | 4.3x | 4.5x | 4.8x | |||||
| (x) Book Value | 392 | 392 | 392 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 3PL | 4GY | TKWY | SATS | 24GN | B4F | |
| Value of Common Equity | 8,200 | 258 | 4,040 | 8,049 | 12 | 1,691 | |
| (/) Shares Outstanding | 83.9 | 178.7 | 199.7 | 201.7 | 648.6 | 65.4 | |
| Implied Stock Price | 97.72 | 1.44 | 20.23 | 39.90 | 0.02 | 25.86 | |
| FX Conversion Rate to Trading Currency | 1.18 | 0.87 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 83.00 | 1.66 | 20.23 | 39.90 | 0.02 | 25.86 | |
| Trading Currency | EUR | EUR | EUR | NOK | EUR | EUR | |
| FX Rate to Reporting Currency | 1.18 | 0.87 | 1.00 | 1.00 | 1.00 | 1.00 | |