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 | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 1.0x |
| Fair Value | €11.08 - €12.25 | €11.67 |
| Upside | 3.4% - 14.3% | 8.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Compagnie de Saint-Gobain S.A. | - | ENXTPA:SGO |
| Owens Corning | - | DB:O5Q |
| Deceuninck NV | - | ENXTBR:DECB |
| Etex N.V. | 9,412,445,300.0% | ENXTBR:094124453 |
| Aliaxis SA | 9,412,435,200.0% | ENXTBR:094124352 |
| Recticel SA/NV | - | DB:RCZ |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SGO | O5Q | DECB | 94124453 | 94124352 | RCZ | |||
| ENXTPA:SGO | DB:O5Q | ENXTBR:DECB | ENXTBR:094124453 | ENXTBR:094124352 | DB:RCZ | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.8% | 8.9% | 5.5% | 5.1% | 4.7% | -7.0% | ||
| 3Y CAGR | 1.8% | 8.9% | -0.4% | 8.3% | 2.1% | 10.7% | ||
| Latest Twelve Months | -2.9% | 22.7% | -4.5% | -0.8% | -3.6% | 15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 8.4% | 2.0% | 6.4% | 7.8% | 7.2% | ||
| Prior Fiscal Year | 5.6% | 12.4% | 1.1% | 7.2% | 7.9% | -1.7% | ||
| Latest Fiscal Year | 6.1% | 5.9% | 1.7% | 4.4% | 2.8% | 2.7% | ||
| Latest Twelve Months | 6.1% | 5.4% | 1.7% | 4.4% | 2.8% | 2.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.6x | 6.9x | 3.7x | 3.2x | 6.6x | 12.5x | ||
| Price / LTM Sales | 1.1x | 1.1x | 0.4x | 0.3x | 0.5x | 1.0x | ||
| LTM P/E Ratio | 17.5x | 19.7x | 21.4x | 6.4x | 19.4x | 36.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.5x | 1.1x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.1x | 2.1x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 610 | 610 | 610 | |||||
| (=) Equity Value | 604 | 636 | 667 | |||||
| (/) Shares Outstanding | 56.4 | 56.4 | 56.4 | |||||
| Implied Value Range | 10.71 | 11.28 | 11.84 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10.71 | 11.28 | 11.84 | 10.72 | ||||
| Upside / (Downside) | -0.1% | 5.2% | 10.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SGO | O5Q | DECB | 94124453 | 94124352 | RCZ | |
| Value of Common Equity | 49,658 | 11,406 | 298 | 1,055 | 2,107 | 604 | |
| (/) Shares Outstanding | 499.8 | 85.1 | 138.1 | 78.2 | 78.1 | 56.4 | |
| Implied Stock Price | 99.36 | 134.11 | 2.16 | 13.50 | 27.00 | 10.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.16 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 99.36 | 115.60 | 2.16 | 13.50 | 27.00 | 10.72 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.16 | 1.00 | 1.00 | 1.00 | 1.00 | |