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 - 0.6x | 0.6x |
| Fair Value | €9.89 - €10.93 | €10.41 |
| Upside | -5.7% - 4.3% | -0.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Koninklijke Heijmans N.V. | - | ENXTAM:HEIJM |
| Koninklijke BAM Groep nv | - | ENXTAM:BAMNB |
| DEME Group NV | - | DB:MT0 |
| Vinci SA | - | ENXTPA:DG |
| Eiffage SA | - | ENXTPA:FGR |
| Fugro N.V. | - | DB:F3DC |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HEIJM | BAMNB | MT0 | DG | FGR | F3DC | |||
| ENXTAM:HEIJM | ENXTAM:BAMNB | DB:MT0 | ENXTPA:DG | ENXTPA:FGR | DB:F3DC | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 10.1% | -2.1% | 9.4% | 8.3% | 5.2% | 6.9% | ||
| 3Y CAGR | 13.9% | -4.1% | 17.8% | 13.2% | 7.8% | 15.9% | ||
| Latest Twelve Months | 11.7% | 3.6% | 15.4% | 3.3% | 7.7% | -7.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 1.6% | 5.4% | 5.9% | 5.9% | 4.0% | ||
| Prior Fiscal Year | 2.8% | 2.8% | 5.0% | 6.7% | 4.5% | 11.5% | ||
| Latest Fiscal Year | 3.5% | 1.0% | 7.0% | 6.7% | 4.3% | 11.5% | ||
| Latest Twelve Months | 4.2% | 1.6% | 7.6% | 6.5% | 3.9% | 6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.3x | 7.0x | 4.2x | 7.4x | 5.7x | 5.0x | ||
| Price / LTM Sales | 0.6x | 0.3x | 0.7x | 0.9x | 0.4x | 0.6x | ||
| LTM P/E Ratio | 14.4x | 19.2x | 9.5x | 13.2x | 10.9x | 8.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 0.9x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.6x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.6x | |||||
| (x) LTM Sales | 2,089 | 2,089 | 2,089 | |||||
| (=) Equity Value | 1,075 | 1,132 | 1,188 | |||||
| (/) Shares Outstanding | 110.5 | 110.5 | 110.5 | |||||
| Implied Value Range | 9.73 | 10.24 | 10.75 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.73 | 10.24 | 10.75 | 10.48 | ||||
| Upside / (Downside) | -7.2% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HEIJM | BAMNB | MT0 | DG | FGR | F3DC | |
| Value of Common Equity | 1,651 | 2,153 | 3,116 | 62,775 | 10,559 | 1,158 | |
| (/) Shares Outstanding | 27.5 | 263.1 | 25.2 | 539.3 | 96.3 | 110.5 | |
| Implied Stock Price | 60.10 | 8.19 | 123.40 | 116.40 | 109.70 | 10.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 60.10 | 8.19 | 123.40 | 116.40 | 109.70 | 10.48 | |
| 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 | |