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 | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | €21.75 - €24.04 | €22.89 |
| Upside | -13.0% - -3.9% | -8.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Koninklijke Heijmans N.V. | - | ENXTAM:HEIJM |
| Koninklijke BAM Groep nv | - | ENXTAM:BAMNB |
| PORR AG | - | WBAG:POS |
| Compagnie d'Entreprises CFE SA | - | ENXTBR:CFEB |
| Fugro N.V. | - | ENXTAM:FUR |
| Eiffage SA | - | DB:EF30 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HEIJM | BAMNB | POS | CFEB | FUR | EF30 | |||
| ENXTAM:HEIJM | ENXTAM:BAMNB | WBAG:POS | ENXTBR:CFEB | ENXTAM:FUR | DB:EF30 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 10.1% | -2.1% | 4.9% | -20.1% | 6.9% | 5.2% | ||
| 3Y CAGR | 13.9% | -4.1% | 6.2% | 1.7% | 15.9% | 7.8% | ||
| Latest Twelve Months | 22.1% | 2.9% | 2.0% | -5.3% | 4.0% | 7.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | 1.2% | 1.0% | 13.4% | 2.2% | 5.8% | ||
| Prior Fiscal Year | 2.8% | 2.8% | 1.4% | 1.8% | 11.5% | 4.5% | ||
| Latest Fiscal Year | 3.5% | 1.0% | 1.4% | 2.0% | 11.5% | 4.3% | ||
| Latest Twelve Months | 3.5% | 1.0% | 1.4% | 2.0% | 11.5% | 4.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.0x | 7.0x | 6.6x | 2.3x | 3.1x | 6.0x | ||
| Price / LTM Sales | 0.6x | 0.3x | 0.2x | 0.2x | 0.5x | 0.5x | ||
| LTM P/E Ratio | 16.2x | 30.3x | 13.4x | 8.8x | 4.7x | 11.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.3x | 0.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.5x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 24,041 | 24,041 | 24,041 | |||||
| (=) Equity Value | 9,751 | 10,265 | 10,778 | |||||
| (/) Shares Outstanding | 446.6 | 446.6 | 446.6 | |||||
| Implied Value Range | 21.84 | 22.99 | 24.14 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.84 | 22.99 | 24.14 | 25.00 | ||||
| Upside / (Downside) | -12.7% | -8.1% | -3.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HEIJM | BAMNB | POS | CFEB | FUR | EF30 | |
| Value of Common Equity | 1,455 | 1,883 | 1,163 | 210 | 1,228 | 11,164 | |
| (/) Shares Outstanding | 27.5 | 263.5 | 37.6 | 24.8 | 110.5 | 446.6 | |
| Implied Stock Price | 52.95 | 7.15 | 30.95 | 8.48 | 11.11 | 25.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 52.95 | 7.15 | 30.95 | 8.48 | 11.11 | 25.00 | |
| 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 | |