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 | 7.1x - 7.9x | 7.5x |
| Selected Fwd Ps Multiple | 6.5x - 7.2x | 6.9x |
| Fair Value | €142.82 - €157.86 | €150.34 |
| Upside | 6.6% - 17.8% | 12.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Aquis Exchange PLC | - | AIM:AQX |
| CME Group Inc. | - | LSE:0HR2 |
| The Tel-Aviv Stock Exchange Ltd. | - | TASE:TASE |
| OTC Markets Group Inc. | - | OTCPK:OTCM |
| Bursa Malaysia Berhad | - | KLSE:BURSA |
| London Stock Exchange Group plc | - | DB:LS4C |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AQX | 0HR2 | TASE | OTCM | BURSA | LS4C | |||
| AIM:AQX | LSE:0HR2 | TASE:TASE | OTCPK:OTCM | KLSE:BURSA | DB:LS4C | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 28.1% | 4.7% | 11.0% | 11.2% | 9.3% | 30.8% | ||
| 3Y CAGR | 11.4% | 9.3% | 10.6% | 3.8% | 0.7% | 10.7% | ||
| Latest Twelve Months | 0.3% | 9.9% | 12.3% | 0.1% | 27.2% | 5.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.4% | 53.0% | 15.8% | 29.4% | 42.3% | 23.7% | ||
| Prior Fiscal Year | 21.9% | 57.2% | 21.3% | 26.7% | 41.1% | 9.1% | ||
| Latest Fiscal Year | -10.4% | 56.9% | 23.2% | 26.5% | 39.7% | 7.7% | ||
| Latest Twelve Months | -10.4% | 56.9% | 23.2% | 26.5% | 39.7% | 7.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 184.3x | 21.7x | 24.9x | 14.5x | 12.9x | 23.3x | ||
| Price / LTM Sales | 8.3x | 15.5x | 9.5x | 5.3x | 8.1x | 6.8x | ||
| LTM P/E Ratio | -79.9x | 27.2x | 41.1x | 19.9x | 20.5x | 87.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 5.3x | 8.3x | 15.5x | |||||
| Historical LTM P/S Ratio | 5.3x | 6.4x | 14.2x | |||||
| Selected Price / Sales Multiple | 7.1x | 7.5x | 7.9x | |||||
| (x) LTM Sales | 8,858 | 8,858 | 8,858 | |||||
| (=) Equity Value | 63,090 | 66,411 | 69,731 | |||||
| (/) Shares Outstanding | 528.4 | 528.4 | 528.4 | |||||
| Implied Value Range | 119.40 | 125.69 | 131.97 | |||||
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 139.26 | 146.59 | 153.92 | 134.00 | ||||
| Upside / (Downside) | 3.9% | 9.4% | 14.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AQX | 0HR2 | TASE | OTCM | BURSA | LS4C | |
| Value of Common Equity | 197 | 95,545 | 4,172 | 534 | 6,345 | 60,709 | |
| (/) Shares Outstanding | 27.6 | 360.4 | 91.2 | 11.8 | 809.3 | 528.4 | |
| Implied Stock Price | 7.13 | 265.12 | 45.72 | 45.37 | 7.84 | 114.89 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |
| Implied Stock Price (Trading Cur) | 7.13 | 265.12 | 45.72 | 45.37 | 7.84 | 134.00 | |
| Trading Currency | GBP | USD | ILS | USD | MYR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |