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 | 7.9x - 8.7x | 8.3x |
| Selected Fwd P/E Multiple | 6.3x - 6.9x | 6.6x |
| Fair Value | €17 - €18.79 | €17.90 |
| Upside | 41.6% - 56.5% | 49.0% |
| Benchmarks | - | Full Ticker |
| Koninklijke Heijmans N.V. | - | ENXTAM:HEIJM |
| Koninklijke BAM Groep nv | - | ENXTAM:BAMNB |
| DEME Group NV | - | DB:MT0 |
| HOCHTIEF Aktiengesellschaft | - | DB:HOT |
| Vinci SA | - | ENXTPA:DG |
| Fugro N.V. | - | DB:F3DC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HEIJM | BAMNB | MT0 | HOT | DG | F3DC | |||
| ENXTAM:HEIJM | ENXTAM:BAMNB | DB:MT0 | DB:HOT | ENXTPA:DG | DB:F3DC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.5% | NM- | 18.2% | -1.7% | 8.3% | NM- | ||
| 3Y CAGR | 21.4% | 50.8% | 36.0% | 54.0% | 23.3% | 63.9% | ||
| Latest Twelve Months | 50.8% | -64.5% | 77.1% | 48.4% | 3.4% | 4.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | 1.2% | 5.1% | 1.5% | 5.6% | 2.2% | ||
| Prior Fiscal Year | 2.8% | 2.8% | 5.0% | 1.9% | 6.7% | 11.5% | ||
| Latest Fiscal Year | 3.5% | 1.0% | 7.0% | 2.3% | 6.7% | 11.5% | ||
| Latest Twelve Months | 3.5% | 1.0% | 7.0% | 2.3% | 6.7% | 11.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 4.1x | 4.7x | 12.6x | 7.7x | 3.0x | ||
| Price / LTM Sales | 0.4x | 0.2x | 0.9x | 0.4x | 0.9x | 0.5x | ||
| LTM P/E Ratio | 12.6x | 22.0x | 12.3x | 15.4x | 13.8x | 4.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.3x | 13.8x | 22.0x | |||||
| Historical LTM P/E Ratio | 4.6x | 13.2x | 92.1x | |||||
| Selected P/E Multiple | 7.9x | 8.3x | 8.7x | |||||
| (x) LTM Net Income | 263 | 263 | 263 | |||||
| (=) Equity Value | 2,064 | 2,172 | 2,281 | |||||
| (/) Shares Outstanding | 110.5 | 110.5 | 110.5 | |||||
| Implied Value Range | 18.68 | 19.66 | 20.64 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.68 | 19.66 | 20.64 | 12.01 | ||||
| Upside / (Downside) | 55.5% | 63.7% | 71.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HEIJM | BAMNB | MT0 | HOT | DG | F3DC | |
| Value of Common Equity | 1,117 | 1,347 | 3,487 | 12,082 | 66,450 | 1,327 | |
| (/) Shares Outstanding | 27.5 | 263.5 | 25.3 | 75.2 | 562.4 | 110.5 | |
| Implied Stock Price | 40.66 | 5.11 | 138.00 | 160.60 | 118.15 | 12.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 40.66 | 5.11 | 138.00 | 160.60 | 118.15 | 12.01 | |
| 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 | |