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 | 0.5x - 0.6x | 0.5x |
Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
Fair Value | €7.87 - €8.69 | €8.28 |
Upside | 1.5% - 12.2% | 6.8% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Pfeiffer Vacuum Technology AG | - | XTRA:PFV |
MAX Automation SE | - | XTRA:MXHN |
DMG MORI AKTIENGESELLSCHAFT | - | XTRA:GIL |
Schaltbau Holding AG | - | HMSE:SLT |
va-Q-tec AG | - | HMSE:VQT |
DATRON AG | - | DB:DAR |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
PFV | MXHN | GIL | SLT | VQT | DAR | |||
XTRA:PFV | XTRA:MXHN | XTRA:GIL | HMSE:SLT | HMSE:VQT | DB:DAR | |||
Historical Sales Growth | ||||||||
5Y CAGR | 6.9% | -3.0% | -3.9% | -1.4% | 4.3% | 2.8% | ||
3Y CAGR | 4.7% | 1.6% | 2.8% | 0.3% | -9.9% | 4.5% | ||
Latest Twelve Months | -6.4% | -16.1% | -14.0% | -8.2% | -23.6% | -4.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 7.1% | 3.7% | 4.8% | 2.9% | -5.9% | 6.0% | ||
Prior Fiscal Year | 8.1% | 1.4% | 6.5% | 0.9% | -20.5% | 6.9% | ||
Latest Fiscal Year | 4.3% | 2.5% | 7.6% | -7.9% | 21.7% | 4.4% | ||
Latest Twelve Months | 3.7% | 1.1% | 6.0% | -7.9% | 21.7% | 4.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 15.1x | 29.0x | 15.2x | -6622.6x | -122.3x | 10.3x | ||
Price / LTM Sales | 1.8x | 0.7x | 1.7x | 1.4x | 4.7x | 0.5x | ||
LTM P/E Ratio | 48.8x | 66.9x | 28.9x | -18.0x | 21.6x | 11.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.7x | 1.7x | 4.7x | |||||
Historical LTM P/S Ratio | 0.5x | 0.7x | 1.0x | |||||
Selected Price / Sales Multiple | 0.5x | 0.5x | 0.6x | |||||
(x) LTM Sales | 62 | 62 | 62 | |||||
(=) Equity Value | 31 | 33 | 34 | |||||
(/) Shares Outstanding | 4.0 | 4.0 | 4.0 | |||||
Implied Value Range | 7.82 | 8.23 | 8.65 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 7.82 | 8.23 | 8.65 | 7.75 | ||||
Upside / (Downside) | 0.9% | 6.2% | 11.5% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | PFV | MXHN | GIL | SLT | VQT | DAR | |
Value of Common Equity | 1,533 | 235 | 3,641 | 698 | 395 | 31 | |
(/) Shares Outstanding | 9.9 | 41.2 | 78.8 | 10.9 | 14.7 | 4.0 | |
Implied Stock Price | 155.40 | 5.70 | 46.20 | 64.00 | 26.80 | 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) | 155.40 | 5.70 | 46.20 | 64.00 | 26.80 | 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 |