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 | 1.0x - 1.1x | 1.0x |
Fair Value | €88.40 - €97.71 | €93.05 |
Upside | -3.8% - 6.4% | 1.3% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Avis Budget Group, Inc. | - | DB:CUCA |
Hertz Global Holdings, Inc. | - | DB:AZK0 |
ÜSTRA Hannoversche Verkehrsbetriebe Aktiengesellschaft | - | DB:HVB |
Getaround, Inc. | - | OTCPK:GETR |
FNM S.p.A. | - | DB:8FN |
Sixt SE | - | DB:SIX2 |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
CUCA | AZK0 | HVB | GETR | 8FN | SIX2 | |||
DB:CUCA | DB:AZK0 | DB:HVB | OTCPK:GETR | DB:8FN | DB:SIX2 | |||
Historical Sales Growth | ||||||||
5Y CAGR | 5.1% | -1.5% | -5.1% | NM- | 26.4% | 9.9% | ||
3Y CAGR | 8.2% | 7.2% | 0.4% | 7.4% | 15.8% | 20.6% | ||
Latest Twelve Months | -2.2% | -7.6% | -2.2% | 12.4% | 18.9% | 10.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 5.7% | -4.6% | -28.3% | -164.7% | 8.7% | 8.4% | ||
Prior Fiscal Year | 13.6% | 6.6% | -39.2% | -228.9% | 10.8% | 9.2% | ||
Latest Fiscal Year | -15.4% | -31.6% | -40.3% | -156.8% | 6.5% | 6.1% | ||
Latest Twelve Months | -19.1% | -29.6% | -40.3% | -119.7% | 6.2% | 6.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 35.8x | -66.9x | -4.9x | -1.2x | 3.0x | 12.3x | ||
Price / LTM Sales | 0.5x | 0.2x | 1.4x | 0.0x | 0.2x | 0.9x | ||
LTM P/E Ratio | -2.4x | -0.7x | -3.5x | 0.0x | 2.5x | 15.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.0x | 0.2x | 1.4x | |||||
Historical LTM P/S Ratio | 0.9x | 1.2x | 3.1x | |||||
Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
(x) LTM Sales | 4,102 | 4,102 | 4,102 | |||||
(=) Equity Value | 3,956 | 4,164 | 4,372 | |||||
(/) Shares Outstanding | 46.9 | 46.9 | 46.9 | |||||
Implied Value Range | 84.26 | 88.70 | 93.13 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 84.26 | 88.70 | 93.13 | 91.85 | ||||
Upside / (Downside) | -8.3% | -3.4% | 1.4% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | CUCA | AZK0 | HVB | GETR | 8FN | SIX2 | |
Value of Common Equity | 5,396 | 1,727 | 230 | 0 | 155 | 4,312 | |
(/) Shares Outstanding | 35.2 | 310.8 | 26.4 | 97.6 | 434.9 | 46.9 | |
Implied Stock Price | 153.33 | 5.56 | 8.70 | 0.00 | 0.36 | 91.85 | |
FX Conversion Rate to Trading Currency | 1.17 | 1.17 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 131.25 | 4.76 | 8.70 | 0.00 | 0.36 | 91.85 | |
Trading Currency | EUR | EUR | EUR | USD | EUR | EUR | |
FX Rate to Reporting Currency | 1.17 | 1.17 | 1.00 | 1.00 | 1.00 | 1.00 |