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 | 1.2x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 1.0x |
| Fair Value | €4.85 - €5.36 | €5.10 |
| Upside | 36.9% - 51.3% | 44.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| eDreams ODIGEO S.A. | - | BME:EDR |
| Playtech plc | - | LSE:PTEC |
| Intralot S.A. Integrated Lottery Systems and Services | - | ATSE:INLOT |
| Hostelworld Group plc | - | LSE:HSW |
| Elior Group SA | - | ENXTPA:ELIOR |
| Bragg Gaming Group Inc. | - | DB:SL4 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| EDR | PTEC | INLOT | HSW | ELIOR | SL4 | |||
| BME:EDR | LSE:PTEC | ATSE:INLOT | LSE:HSW | ENXTPA:ELIOR | DB:SL4 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.6% | -10.1% | -3.0% | 2.7% | 4.2% | 30.8% | ||
| 3Y CAGR | 19.0% | -11.1% | -3.1% | 75.9% | 17.9% | 20.5% | ||
| Latest Twelve Months | 3.2% | 9.9% | 7.2% | -1.4% | 4.7% | 9.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -21.5% | 8.1% | -8.8% | -127.5% | -5.6% | -12.3% | ||
| Prior Fiscal Year | 5.0% | -1.6% | 1.6% | 5.5% | -1.8% | -4.1% | ||
| Latest Fiscal Year | 6.7% | -16.1% | 1.3% | 9.9% | -0.7% | -5.0% | ||
| Latest Twelve Months | 6.7% | -16.1% | 0.1% | 9.9% | 0.0% | -5.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.3x | 11.9x | 10.4x | 10.6x | 7.1x | 176.8x | ||
| Price / LTM Sales | 1.4x | 1.6x | 1.8x | 2.1x | 0.1x | 0.9x | ||
| LTM P/E Ratio | 20.2x | -9.7x | 1749.2x | 21.7x | 646.4x | -15.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.6x | 2.1x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.1x | 3.0x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 104 | 104 | 104 | |||||
| (=) Equity Value | 120 | 127 | 133 | |||||
| (/) Shares Outstanding | 25.1 | 25.1 | 25.1 | |||||
| Implied Value Range | 4.80 | 5.05 | 5.30 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.80 | 5.05 | 5.30 | 3.54 | ||||
| Upside / (Downside) | 35.5% | 42.6% | 49.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EDR | PTEC | INLOT | HSW | ELIOR | SL4 | |
| Value of Common Equity | 908 | 1,323 | 703 | 198 | 644 | 89 | |
| (/) Shares Outstanding | 115.5 | 307.5 | 604.1 | 123.5 | 253.5 | 25.1 | |
| Implied Stock Price | 7.86 | 4.30 | 1.16 | 1.60 | 2.54 | 3.54 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.17 | 1.00 | 1.17 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.86 | 3.67 | 1.16 | 1.37 | 2.54 | 3.54 | |
| Trading Currency | EUR | GBP | EUR | GBP | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.17 | 1.00 | 1.17 | 1.00 | 1.00 | |