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 | 4.1x - 4.5x | 4.3x |
| Historical Pb Multiple | -6.4x - 32.5x | 7.5x |
| Fair Value | €70.96 - €78.43 | €74.70 |
| Upside | 10.5% - 22.2% | 16.4% |
| Benchmarks | - | Full Ticker |
| mVISE AG | - | XTRA:C1V |
| q.beyond AG | - | XTRA:QBY |
| IONOS Group SE | - | XTRA:IOS |
| PRO DV AG | - | XTRA:PDA0 |
| RealTech AG | - | XTRA:RTC |
| Nagarro SE | - | DB:NA9 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| C1V | QBY | IOS | PDA0 | RTC | NA9 | |||
| XTRA:C1V | XTRA:QBY | XTRA:IOS | XTRA:PDA0 | XTRA:RTC | DB:NA9 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 25.8% | 23.1% | NM- | 50.1% | ||
| 3Y CAGR | NM- | NM- | 40.7% | -2.6% | -39.8% | 41.4% | ||
| Latest Twelve Months | -16.3% | 71.7% | -2.6% | -77.2% | -30.2% | -0.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -17.7% | -7.6% | 8.9% | 3.0% | -7.9% | 6.7% | ||
| Prior Fiscal Year | -24.1% | -9.2% | 12.2% | 8.5% | 2.3% | 9.0% | ||
| Latest Fiscal Year | -42.7% | -2.6% | 10.9% | 2.3% | 1.7% | 5.7% | ||
| Latest Twelve Months | -42.7% | -2.6% | 10.9% | 2.3% | 1.7% | 5.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -77.8% | -9.1% | 441.8% | 11.2% | -9.8% | 38.5% | ||
| Prior Fiscal Year | -199.2% | -16.4% | NM | NA | 3.8% | 59.0% | ||
| Latest Twelve Months | -137.0% | -5.2% | 213.9% | NA | 2.6% | 26.9% | ||
| Next Fiscal Year | -1.7% | 2.3% | 88.2% | 17.3% | 4.3% | 28.9% | ||
| Two Fiscal Years Forward | 6.8% | 4.2% | 56.9% | 17.4% | 4.1% | 26.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 0.6x | 2.9x | 1.0x | 0.5x | 0.9x | ||
| Price / LTM EPS | -3.2x | -23.2x | 26.7x | 43.6x | 32.7x | 15.8x | ||
| Price / Book | 2.2x | 1.2x | 28.6x | NA | 0.8x | 3.9x | ||
| Price / Fwd Book | 2.2x | 1.2x | 12.3x | 2.3x | 0.8x | 3.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.7x | 28.6x | |||||
| Historical P/B Ratio | -6.4x | 7.5x | 32.5x | |||||
| Selected P/B Multiple | 4.1x | 4.3x | 4.5x | |||||
| (x) Book Value | 222 | 222 | 222 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | C1V | QBY | IOS | PDA0 | RTC | NA9 | |
| Value of Common Equity | 13 | 115 | 4,534 | 4 | 5 | 824 | |
| (/) Shares Outstanding | 21.3 | 124.6 | 138.0 | 1.4 | 5.4 | 12.8 | |
| Implied Stock Price | 0.59 | 0.92 | 32.85 | 2.66 | 1.02 | 64.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.59 | 0.92 | 32.85 | 2.66 | 1.02 | 64.20 | |
| 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 | |