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 | 10.6x - 11.7x | 11.1x |
| Selected Fwd P/E Multiple | 10.2x - 11.3x | 10.8x |
| Fair Value | €7.94 - €8.78 | €8.36 |
| Upside | 2.5% - 13.3% | 7.9% |
| Benchmarks | - | Full Ticker |
| Singulus Technologies AG | - | XTRA:SNG |
| MS Industrie AG | - | XTRA:MSAG |
| MAX Automation SE | - | XTRA:MXHN |
| STS Group AG | - | XTRA:SF3 |
| Koenig & Bauer AG | - | XTRA:SKB |
| DATRON AG | - | DB:DAR |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SNG | MSAG | MXHN | SF3 | SKB | DAR | |||
| XTRA:SNG | XTRA:MSAG | XTRA:MXHN | XTRA:SF3 | XTRA:SKB | DB:DAR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | -0.7% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | -10.2% | ||
| Latest Twelve Months | 44.9% | -185.5% | -14.4% | 50.0% | -800.0% | -38.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -31.0% | -0.9% | 2.4% | -2.8% | -2.1% | 6.0% | ||
| Prior Fiscal Year | -13.5% | 1.8% | 1.4% | -0.4% | 0.2% | 6.9% | ||
| Latest Fiscal Year | -7.1% | -2.3% | 2.5% | -0.2% | -5.5% | 4.4% | ||
| Latest Twelve Months | -7.1% | -2.3% | 0.9% | -0.2% | -6.0% | 4.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 50.5x | 8.9x | 21.3x | 2.9x | -167.8x | 10.3x | ||
| Price / LTM Sales | 0.2x | 0.2x | 0.7x | 0.1x | 0.2x | 0.5x | ||
| LTM P/E Ratio | -3.1x | -10.4x | 81.5x | -32.7x | -3.1x | 11.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -32.7x | -3.1x | 81.5x | |||||
| Historical LTM P/E Ratio | 9.1x | 11.3x | 21.6x | |||||
| Selected P/E Multiple | 10.6x | 11.1x | 11.7x | |||||
| (x) LTM Net Income | 3 | 3 | 3 | |||||
| (=) Equity Value | 29 | 30 | 32 | |||||
| (/) Shares Outstanding | 4.0 | 4.0 | 4.0 | |||||
| Implied Value Range | 7.27 | 7.65 | 8.03 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.27 | 7.65 | 8.03 | 7.75 | ||||
| Upside / (Downside) | -6.2% | -1.3% | 3.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SNG | MSAG | MXHN | SF3 | SKB | DAR | |
| Value of Common Equity | 17 | 42 | 242 | 20 | 234 | 31 | |
| (/) Shares Outstanding | 8.9 | 29.7 | 41.2 | 6.5 | 16.5 | 4.0 | |
| Implied Stock Price | 1.90 | 1.41 | 5.86 | 3.14 | 14.14 | 7.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.90 | 1.41 | 5.86 | 3.14 | 14.14 | 7.75 | |
| 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 | |