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 | 7.7x - 8.5x | 8.1x |
| Selected Fwd P/E Multiple | 6.9x - 7.7x | 7.3x |
| Fair Value | €23.27 - €25.72 | €24.50 |
| Upside | 2.1% - 12.8% | 7.4% |
| Benchmarks | - | Full Ticker |
| Mammoth Energy Services, Inc. | - | NasdaqGS:TUSK |
| ProPetro Holding Corp. | - | NYSE:PUMP |
| Nine Energy Service, Inc. | - | NYSE:NINE |
| Forum Energy Technologies, Inc. | - | NYSE:FET |
| Oil States International, Inc. | - | NYSE:OIS |
| NCS Multistage Holdings, Inc. | - | DB:MUH0 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TUSK | PUMP | NINE | FET | OIS | MUH0 | |||
| NasdaqGS:TUSK | NYSE:PUMP | NYSE:NINE | NYSE:FET | NYSE:OIS | DB:MUH0 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -740.5% | -292.9% | -17.4% | -382.0% | 281.1% | -38.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -36.6% | -4.0% | -26.9% | -12.7% | -15.2% | -3.6% | ||
| Prior Fiscal Year | -1.0% | 5.3% | -5.3% | -2.6% | 1.6% | -2.2% | ||
| Latest Fiscal Year | -110.3% | -9.5% | -7.4% | -16.6% | -1.6% | 4.1% | ||
| Latest Twelve Months | -94.6% | -10.6% | -7.1% | -15.3% | 0.8% | 5.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -9.0x | 3.1x | 8.1x | 5.6x | 6.6x | 7.3x | ||
| Price / LTM Sales | 0.6x | 0.5x | 0.1x | 0.3x | 0.5x | 0.5x | ||
| LTM P/E Ratio | -0.7x | -4.6x | -0.9x | -2.1x | 67.6x | 8.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.6x | -0.9x | 67.6x | |||||
| Historical LTM P/E Ratio | -42.4x | -0.8x | 31.7x | |||||
| Selected P/E Multiple | 7.7x | 8.1x | 8.5x | |||||
| (x) LTM Net Income | 9 | 9 | 9 | |||||
| (=) Equity Value | 66 | 70 | 73 | |||||
| (/) Shares Outstanding | 2.5 | 2.5 | 2.5 | |||||
| Implied Value Range | 26.11 | 27.48 | 28.86 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 22.34 | 23.51 | 24.69 | 22.80 | ||||
| Upside / (Downside) | -2.0% | 3.1% | 8.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TUSK | PUMP | NINE | FET | OIS | MUH0 | |
| Value of Common Equity | 128 | 680 | 38 | 258 | 349 | 68 | |
| (/) Shares Outstanding | 48.1 | 103.9 | 42.3 | 12.4 | 61.9 | 2.5 | |
| Implied Stock Price | 2.66 | 6.54 | 0.89 | 20.85 | 5.64 | 26.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 2.66 | 6.54 | 0.89 | 20.85 | 5.64 | 22.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |