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 | 0.5x - 0.6x | 0.5x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | €1.08 - €1.19 | €1.13 |
| Upside | 11.7% - 23.5% | 17.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| mVISE AG | - | XTRA:C1V |
| DCI Database for Commerce and Industry AG | - | DB:DCIK |
| KPS AG | - | XTRA:KSC |
| q.beyond AG | - | XTRA:QBY |
| NorCom Information Technology GmbH & Co. KGaA | - | XTRA:NC5A |
| RealTech AG | - | DB:RTC |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| C1V | DCIK | KSC | QBY | NC5A | RTC | |||
| XTRA:C1V | DB:DCIK | XTRA:KSC | XTRA:QBY | XTRA:NC5A | DB:RTC | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -16.7% | -3.6% | -4.5% | -4.2% | -8.8% | -1.0% | ||
| 3Y CAGR | -16.4% | -6.8% | -2.9% | 7.5% | -8.7% | 1.1% | ||
| Latest Twelve Months | -34.2% | 4.0% | -15.5% | 1.1% | -17.5% | -3.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -17.7% | 28.8% | 0.2% | -9.5% | -6.7% | -7.9% | ||
| Prior Fiscal Year | -24.1% | 27.9% | -0.7% | -9.2% | -5.0% | 2.3% | ||
| Latest Fiscal Year | -42.7% | 0.0% | -16.0% | -2.6% | -3.9% | 1.7% | ||
| Latest Twelve Months | -42.7% | 0.0% | -13.7% | -2.1% | -3.9% | 1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 163.3x | -6.8x | 13.7x | 18.4x | -27.5x | -6.1x | ||
| Price / LTM Sales | 1.2x | 5.6x | 0.3x | 0.6x | 0.8x | 0.5x | ||
| LTM P/E Ratio | -2.7x | 47402.6x | -1.9x | -27.5x | -21.2x | 32.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.8x | 5.6x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.5x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.6x | |||||
| (x) LTM Sales | 10 | 10 | 10 | |||||
| (=) Equity Value | 5 | 5 | 6 | |||||
| (/) Shares Outstanding | 5.4 | 5.4 | 5.4 | |||||
| Implied Value Range | 0.97 | 1.02 | 1.07 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.97 | 1.02 | 1.07 | 0.97 | ||||
| Upside / (Downside) | 0.2% | 5.5% | 10.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | C1V | DCIK | KSC | QBY | NC5A | RTC | |
| Value of Common Equity | 10 | 7 | 34 | 110 | 6 | 5 | |
| (/) Shares Outstanding | 21.3 | 1.5 | 41.2 | 124.6 | 2.1 | 5.4 | |
| Implied Stock Price | 0.49 | 5.00 | 0.83 | 0.88 | 3.14 | 0.97 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.49 | 5.00 | 0.83 | 0.88 | 3.14 | 0.97 | |
| 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 | |