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 | 4.9x - 5.4x | 5.1x |
| Selected Fwd Ps Multiple | 5.7x - 6.3x | 6.0x |
| Fair Value | €0.23 - €0.25 | €0.24 |
| Upside | -26.4% - -18.7% | -22.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Cegedim SA | - | ENXTPA:CGM |
| Median Technologies SA | - | ENXTPA:ALMDT |
| Vidavo S.A. | - | ATSE:VIDAVO |
| Nordhealth AS | - | OB:NORDH |
| Physitrack PLC | - | OM:PTRK |
| Intrasense S.A. | - | DB:I8S |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CGM | ALMDT | VIDAVO | NORDH | PTRK | I8S | |||
| ENXTPA:CGM | ENXTPA:ALMDT | ATSE:VIDAVO | OB:NORDH | OM:PTRK | DB:I8S | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.4% | 20.5% | 31.3% | 43.0% | 68.2% | -7.5% | ||
| 3Y CAGR | 7.6% | 3.7% | 43.0% | 31.0% | 27.5% | -18.7% | ||
| Latest Twelve Months | 6.3% | 0.8% | 57.1% | 17.8% | 10.9% | -32.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.7% | -94.3% | 8.6% | -22.7% | -1.6% | -81.5% | ||
| Prior Fiscal Year | -1.2% | -100.9% | 17.8% | -30.2% | 19.1% | -108.3% | ||
| Latest Fiscal Year | -2.2% | -109.9% | -2.8% | -16.8% | -39.9% | -251.8% | ||
| Latest Twelve Months | -2.2% | -109.9% | -2.8% | -19.3% | -39.6% | -251.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.2x | -5.1x | -320.8x | -49.4x | 7.5x | -3.0x | ||
| Price / LTM Sales | 0.2x | 3.8x | 3.9x | 5.1x | 1.7x | 7.1x | ||
| LTM P/E Ratio | -9.9x | -3.5x | -141.2x | -26.2x | -4.3x | -2.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 3.8x | 5.1x | |||||
| Historical LTM P/S Ratio | 2.5x | 5.1x | 7.5x | |||||
| Selected Price / Sales Multiple | 4.9x | 5.1x | 5.4x | |||||
| (x) LTM Sales | 2 | 2 | 2 | |||||
| (=) Equity Value | 11 | 12 | 12 | |||||
| (/) Shares Outstanding | 52.6 | 52.6 | 52.6 | |||||
| Implied Value Range | 0.21 | 0.22 | 0.23 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.21 | 0.22 | 0.23 | 0.31 | ||||
| Upside / (Downside) | -31.9% | -28.4% | -24.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CGM | ALMDT | VIDAVO | NORDH | PTRK | I8S | |
| Value of Common Equity | 146 | 88 | 4 | 246 | 27 | 16 | |
| (/) Shares Outstanding | 13.7 | 34.7 | 0.9 | 79.1 | 16.3 | 52.6 | |
| Implied Stock Price | 10.65 | 2.53 | 5.00 | 3.10 | 1.66 | 0.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.08 | 0.09 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.65 | 2.53 | 5.00 | 36.60 | 18.50 | 0.31 | |
| Trading Currency | EUR | EUR | EUR | NOK | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.08 | 0.09 | 1.00 | |