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 | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | -50.9x - 1.5x | 1.2x |
| Fair Value | €4.20 - €4.64 | €4.42 |
| Upside | 19.9% - 32.5% | 26.2% |
| Benchmarks | - | Full Ticker |
| TUI AG | - | OTCPK:TUIF.F |
| Basic-Fit N.V. | - | ENXTAM:BFIT |
| AmRest Holdings SE | - | BMV:EATN |
| Delivery Hero SE | - | XTRA:DHER |
| Playtech plc | - | LSE:PTEC |
| Bragg Gaming Group Inc. | - | DB:SL4 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TUIF.F | BFIT | EAT N | DHER | PTEC | SL4 | |||
| OTCPK:TUIF.F | ENXTAM:BFIT | BMV:EATN | XTRA:DHER | LSE:PTEC | DB:SL4 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.0% | -6.3% | -33.4% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -36.3% | NM- | NM- | NM- | ||
| Latest Twelve Months | 4.5% | -153.8% | -95.8% | 61.6% | -1025.6% | -11.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -27.0% | -15.8% | -1.1% | -30.8% | 8.1% | -12.3% | ||
| Prior Fiscal Year | 1.5% | -0.3% | 1.6% | -23.1% | -1.6% | -4.1% | ||
| Latest Fiscal Year | 2.2% | 0.7% | 0.3% | -7.2% | -16.1% | -5.0% | ||
| Latest Twelve Months | 2.2% | -0.3% | 0.1% | -7.2% | -16.1% | -5.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -113.3% | -13.9% | -2.1% | -61.1% | 10.3% | -35.0% | ||
| Prior Fiscal Year | 54.5% | -0.7% | 10.9% | -85.5% | -0.7% | -5.5% | ||
| Latest Twelve Months | 92.3% | -1.0% | 0.4% | -41.6% | -7.5% | -8.5% | ||
| Next Fiscal Year | 49.4% | 10.6% | 12.7% | 9.1% | 2.0% | -2.7% | ||
| Two Fiscal Years Forward | 36.9% | 16.2% | 21.8% | 15.6% | 2.9% | 1.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 1.2x | 0.3x | 0.6x | 1.8x | 0.8x | ||
| Price / LTM EPS | 7.2x | -392.3x | 495.5x | -8.3x | -11.4x | -14.9x | ||
| Price / Book | 5.1x | 4.1x | 2.0x | 2.8x | 0.9x | 1.3x | ||
| Price / Fwd Book | 2.6x | 3.7x | 2.3x | 2.5x | 0.8x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 2.8x | 5.1x | |||||
| Historical P/B Ratio | -50.9x | 1.2x | 1.5x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 70 | 70 | 70 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TUIF.F | BFIT | EAT N | DHER | PTEC | SL4 | |
| Value of Common Equity | 4,069 | 1,617 | 924 | 7,050 | 1,539 | 88 | |
| (/) Shares Outstanding | 507.4 | 65.4 | 190.8 | 295.6 | 307.5 | 25.1 | |
| Implied Stock Price | 8.02 | 24.74 | 4.84 | 23.85 | 5.01 | 3.50 | |
| FX Conversion Rate to Trading Currency | 0.86 | 1.00 | 0.05 | 1.00 | 1.16 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.36 | 24.74 | 104.97 | 23.85 | 4.33 | 3.50 | |
| Trading Currency | USD | EUR | MXN | EUR | GBP | EUR | |
| FX Rate to Reporting Currency | 0.86 | 1.00 | 0.05 | 1.00 | 1.16 | 1.00 | |