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 | 3.8x - 4.2x | 4.0x |
| Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | €0.43 - €0.48 | €0.46 |
| Upside | 12.7% - 24.5% | 18.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Adyen N.V. | - | ENXTAM:ADYEN |
| HiPay Group SA | - | ENXTPA:ALHYP |
| Ashler et Manson SA | - | ENXTPA:MLAEM |
| CHAPTERS Group AG | - | DB:CHG |
| EV Digital Invest AG | - | DB:ENGL |
| Ease2pay N.V. | - | DB:DOC2 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADYEN | ALHYP | MLAEM | CHG | ENGL | DOC2 | |||
| ENXTAM:ADYEN | ENXTPA:ALHYP | ENXTPA:MLAEM | DB:CHG | DB:ENGL | DB:DOC2 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 30.4% | 16.3% | NM- | 308.8% | NM- | 74.6% | ||
| 3Y CAGR | 26.2% | 11.3% | NM- | 56.9% | -10.8% | 101.3% | ||
| Latest Twelve Months | 23.9% | 13.5% | -24.9% | 56.4% | -25.1% | 7.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 43.0% | -4.3% | 14.3% | -800612.3% | -78.0% | -337.7% | ||
| Prior Fiscal Year | 42.9% | 3.3% | 4.6% | -5.8% | -89.0% | -54.9% | ||
| Latest Fiscal Year | 45.9% | 7.9% | 15.6% | -10.4% | -156.0% | -27.8% | ||
| Latest Twelve Months | 45.9% | 7.9% | 15.6% | -10.4% | -156.0% | -27.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 41.2x | 13.4x | 83.8x | 42.0x | 0.3x | -12.4x | ||
| Price / LTM Sales | 24.4x | 0.8x | 18.2x | 9.1x | 0.0x | 3.2x | ||
| LTM P/E Ratio | 53.1x | 10.6x | 116.1x | -88.0x | 0.0x | -11.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 9.1x | 24.4x | |||||
| Historical LTM P/S Ratio | 3.2x | 14.0x | 108.4x | |||||
| Selected Price / Sales Multiple | 3.8x | 4.0x | 4.2x | |||||
| (x) LTM Sales | 3 | 3 | 3 | |||||
| (=) Equity Value | 11 | 12 | 12 | |||||
| (/) Shares Outstanding | 26.2 | 26.2 | 26.2 | |||||
| Implied Value Range | 0.42 | 0.44 | 0.46 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.42 | 0.44 | 0.46 | 0.39 | ||||
| Upside / (Downside) | 8.2% | 13.9% | 19.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADYEN | ALHYP | MLAEM | CHG | ENGL | DOC2 | |
| Value of Common Equity | 49,106 | 62 | 7 | 988 | 0 | 10 | |
| (/) Shares Outstanding | 31.5 | 6.3 | 3.2 | 23.5 | 1.8 | 26.2 | |
| Implied Stock Price | 1,559.20 | 9.80 | 2.32 | 42.10 | 0.06 | 0.39 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,559.20 | 9.80 | 2.32 | 42.10 | 0.06 | 0.39 | |
| 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 | |