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 | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.5x |
| Fair Value | €32.65 - €36.08 | €34.37 |
| Upside | 8.5% - 19.9% | 14.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| E.ON SE | - | XTRA:EOAN |
| Mainova AG | - | DB:MNV6 |
| ACEA S.p.A. | - | DB:DCA |
| Gelsenwasser AG | - | DB:WWG |
| REN - Redes Energéticas Nacionais, SGPS, S.A. | - | DB:RN4 |
| MVV Energie AG | - | DB:MVV1 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| EOAN | MNV6 | DCA | WWG | RN4 | MVV1 | |||
| XTRA:EOAN | DB:MNV6 | DB:DCA | DB:WWG | DB:RN4 | DB:MVV1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 14.6% | 17.4% | 6.1% | 8.9% | 5.7% | 11.1% | ||
| 3Y CAGR | 1.5% | 26.7% | 2.1% | -22.1% | 7.2% | 14.4% | ||
| Latest Twelve Months | -14.0% | -39.6% | -8.8% | -26.8% | 4.4% | -9.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.3% | 4.1% | 8.4% | 3.2% | 14.2% | 5.3% | ||
| Prior Fiscal Year | 0.5% | -2.8% | 6.5% | 3.3% | 15.7% | 15.6% | ||
| Latest Fiscal Year | 5.5% | 2.6% | 8.1% | 3.9% | 15.4% | 2.9% | ||
| Latest Twelve Months | 5.5% | 1.4% | 8.1% | 3.9% | 15.4% | 2.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.8x | 32.5x | 7.5x | 16.5x | 8.7x | 5.5x | ||
| Price / LTM Sales | 0.5x | 0.6x | 1.1x | 0.6x | 1.9x | 0.3x | ||
| LTM P/E Ratio | 8.9x | 43.3x | 13.3x | 14.8x | 12.5x | 12.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.6x | 1.9x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.3x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 6,199 | 6,199 | 6,199 | |||||
| (=) Equity Value | 2,224 | 2,341 | 2,458 | |||||
| (/) Shares Outstanding | 65.9 | 65.9 | 65.9 | |||||
| Implied Value Range | 33.74 | 35.51 | 37.29 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 33.74 | 35.51 | 37.29 | 30.10 | ||||
| Upside / (Downside) | 12.1% | 18.0% | 23.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EOAN | MNV6 | DCA | WWG | RN4 | MVV1 | |
| Value of Common Equity | 40,398 | 2,281 | 4,357 | 1,873 | 1,900 | 1,984 | |
| (/) Shares Outstanding | 2,613.1 | 6.7 | 212.5 | 3.4 | 663.3 | 65.9 | |
| Implied Stock Price | 15.46 | 342.00 | 20.50 | 545.00 | 2.87 | 30.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.46 | 342.00 | 20.50 | 545.00 | 2.87 | 30.10 | |
| 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 | |