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 Pb Multiple | 4.8x - 5.4x | 5.1x |
Historical Pb Multiple | -5.7x - 6.5x | -2.4x |
Fair Value | €1.90 - €2.10 | €2 |
Upside | -23.5% - -15.5% | -19.5% |
Benchmarks | - | Full Ticker |
Reworld Media Société Anonyme | - | ENXTPA:ALREW |
Prismaflex International, S.A. | - | ENXTPA:ALPRI |
Qwamplify | - | ENXTPA:ALQWA |
Obiz S.A. | - | ENXTPA:ALBIZ |
NetMedia Group société anonyme | - | ENXTPA:ALNMG |
AdUX SA | - | DB:HJMA |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
ALREW | ALPRI | ALQWA | ALBIZ | ALNMG | HJMA | |||
ENXTPA:ALREW | ENXTPA:ALPRI | ENXTPA:ALQWA | ENXTPA:ALBIZ | ENXTPA:ALNMG | DB:HJMA | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 5.4% | NM- | -22.6% | NM- | NM- | NM- | ||
3Y CAGR | -6.2% | NM- | -38.3% | NM- | NM- | 151.2% | ||
Latest Twelve Months | -15.5% | 81.8% | 110.6% | -2153.4% | 63.3% | 65.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 7.4% | -1.8% | 2.3% | -0.5% | -24.8% | 7.1% | ||
Prior Fiscal Year | 7.1% | 1.2% | -27.8% | 0.1% | -20.3% | 10.2% | ||
Latest Fiscal Year | 6.2% | 2.1% | 2.8% | -2.0% | -8.5% | 15.2% | ||
Latest Twelve Months | 6.2% | 2.1% | 2.8% | -2.0% | -8.5% | 15.2% | ||
Return on Equity | ||||||||
5 Year Average Margin | 25.6% | -7.3% | 1.3% | -3.1% | -65.1% | 287.3% | ||
Prior Fiscal Year | 20.6% | 7.6% | -31.9% | 1.2% | -103.4% | NM | ||
Latest Twelve Months | 15.9% | 12.5% | 4.1% | -19.5% | -107.2% | 306.3% | ||
Next Fiscal Year | 10.5% | 100.0% | 13.5% | 3.3% | 212.5% | 66.1% | ||
Two Fiscal Years Forward | 9.9% | 67.5% | 12.2% | 7.7% | 4.3% | 39.7% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.2x | 0.2x | 0.3x | 0.2x | 0.2x | 0.6x | ||
Price / LTM EPS | 2.8x | 10.5x | 11.3x | -8.7x | -2.8x | 4.2x | ||
Price / Book | 0.4x | 1.3x | NA | 1.9x | 4.1x | 6.5x | ||
Price / Fwd Book | 0.4x | 17.8x | 0.4x | 1.9x | -0.1x | 3.2x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.4x | 1.6x | 4.1x | |||||
Historical P/B Ratio | -5.7x | -2.4x | 6.5x | |||||
Selected P/B Multiple | 4.8x | 5.1x | 5.4x | |||||
(x) Book Value | 2 | 2 | 2 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | ALREW | ALPRI | ALQWA | ALBIZ | ALNMG | HJMA | |
Value of Common Equity | 92 | 13 | 11 | 22 | 5 | 15 | |
(/) Shares Outstanding | 54.3 | 1.4 | 5.2 | 5.8 | 4.0 | 6.2 | |
Implied Stock Price | 1.69 | 9.80 | 2.20 | 3.88 | 1.19 | 2.49 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 1.69 | 9.80 | 2.20 | 3.88 | 1.19 | 2.49 | |
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 |