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 | 2.2x - 2.4x | 2.3x |
Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
Fair Value | €53.47 - €59.09 | €56.28 |
Upside | -7.0% - 2.8% | -2.1% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Sunrise Communications AG | - | SWX:SUNN |
NOS, S.G.P.S., S.A. | - | DB:PMV |
Koninklijke KPN N.V. | - | ENXTAM:KPN |
Telenor ASA | - | OB:TEL |
Telekom Malaysia Berhad | - | KLSE:TM |
Swisscom AG | - | DB:SWJA |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
SUNN | PMV | KPN | TEL | TM | SWJA | |||
SWX:SUNN | DB:PMV | ENXTAM:KPN | OB:TEL | KLSE:TM | DB:SWJA | |||
Historical Sales Growth | ||||||||
5Y CAGR | NM- | 3.1% | 0.4% | -6.8% | 0.5% | -0.7% | ||
3Y CAGR | -0.2% | 5.8% | 2.1% | -6.3% | 0.5% | -0.4% | ||
Latest Twelve Months | NM | 5.9% | 3.0% | -0.7% | -0.1% | 9.7% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -5.9% | 11.7% | 15.7% | 25.8% | 11.2% | 14.9% | ||
Prior Fiscal Year | -10.4% | 11.3% | 14.7% | -6.1% | 16.0% | 15.5% | ||
Latest Fiscal Year | -12.1% | 16.1% | 14.2% | 23.3% | 17.2% | 14.0% | ||
Latest Twelve Months | -8.0% | 15.4% | 14.1% | 11.6% | 17.0% | 12.0% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | NA | 5.9x | 9.9x | 9.0x | 7.2x | 11.8x | ||
Price / LTM Sales | 0.8x | 1.2x | 2.8x | 2.7x | 2.2x | 2.4x | ||
LTM P/E Ratio | -10.6x | 7.6x | 20.0x | 23.1x | 13.1x | 20.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.8x | 2.2x | 2.8x | |||||
Historical LTM P/S Ratio | 2.2x | 2.4x | 2.4x | |||||
Selected Price / Sales Multiple | 2.2x | 2.3x | 2.4x | |||||
(x) LTM Sales | 12,096 | 12,096 | 12,096 | |||||
(=) Equity Value | 26,504 | 27,899 | 29,294 | |||||
(/) Shares Outstanding | 539.8 | 539.8 | 539.8 | |||||
Implied Value Range | 49.10 | 51.68 | 54.26 | |||||
FX Rate: CHF/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
Implied Value Range (Trading Cur) | 52.44 | 55.20 | 57.96 | 57.50 | ||||
Upside / (Downside) | -8.8% | -4.0% | 0.8% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | SUNN | PMV | KPN | TEL | TM | SWJA | |
Value of Common Equity | 3,196 | 1,990 | 15,910 | 214,610 | 26,097 | 29,060 | |
(/) Shares Outstanding | 71.5 | 512.3 | 3,861.7 | 1,366.9 | 3,837.7 | 539.8 | |
Implied Stock Price | 44.70 | 3.89 | 4.12 | 157.00 | 6.80 | 53.83 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.94 | |
Implied Stock Price (Trading Cur) | 44.70 | 3.89 | 4.12 | 157.00 | 6.80 | 57.50 | |
Trading Currency | CHF | EUR | EUR | NOK | MYR | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.94 |