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 | 1.3x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.0x |
| Fair Value | €4.48 - €4.95 | €4.71 |
| Upside | 22.4% - 35.3% | 28.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| iHeartMedia, Inc. | - | NasdaqGS:IHRT |
| Spotify Technology S.A. | - | LSE:0SPT |
| VerticalScope Holdings Inc. | - | TSX:FORA |
| DHI Group, Inc. | - | NYSE:DHX |
| Bumble Inc. | - | NasdaqGS:BMBL |
| Audioboom Group plc | - | DB:T28 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| IHRT | 0SPT | FORA | DHX | BMBL | T28 | |||
| NasdaqGS:IHRT | LSE:0SPT | TSX:FORA | NYSE:DHX | NasdaqGS:BMBL | DB:T28 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.9% | 18.3% | 3.4% | 3.9% | 17.0% | 26.9% | ||
| 3Y CAGR | 2.7% | 17.5% | 1.6% | 5.8% | 12.1% | 6.8% | ||
| Latest Twelve Months | 3.3% | 17.2% | 8.2% | -7.4% | -2.4% | 12.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -23.4% | -2.0% | -12.5% | -8.9% | -8.0% | -9.1% | ||
| Prior Fiscal Year | -29.4% | -4.0% | -8.1% | 2.3% | -0.4% | -29.9% | ||
| Latest Fiscal Year | -26.2% | 7.3% | 0.0% | 0.2% | -52.0% | 1.3% | ||
| Latest Twelve Months | -32.9% | 7.2% | -2.1% | -5.5% | -54.1% | 1.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.5x | 66.5x | 16.6x | 7.5x | 6.6x | 64.3x | ||
| Price / LTM Sales | 0.1x | 7.8x | 0.9x | 1.0x | 1.0x | 1.0x | ||
| LTM P/E Ratio | -0.2x | 108.2x | -43.6x | -18.2x | -1.2x | 78.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.0x | 7.8x | |||||
| Historical LTM P/S Ratio | 1.0x | 1.1x | 6.1x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) LTM Sales | 73 | 73 | 73 | |||||
| (=) Equity Value | 89 | 93 | 98 | |||||
| (/) Shares Outstanding | 16.4 | 16.4 | 16.4 | |||||
| Implied Value Range | 5.39 | 5.68 | 5.96 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.60 | 4.84 | 5.08 | 3.66 | ||||
| Upside / (Downside) | 25.7% | 32.3% | 38.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IHRT | 0SPT | FORA | DHX | BMBL | T28 | |
| Value of Common Equity | 314 | 128,242 | 63 | 138 | 693 | 71 | |
| (/) Shares Outstanding | 152.7 | 205.1 | 21.5 | 46.4 | 103.3 | 16.4 | |
| Implied Stock Price | 2.06 | 625.40 | 2.92 | 2.98 | 6.71 | 4.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.73 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 2.06 | 625.40 | 3.99 | 2.98 | 6.71 | 3.66 | |
| Trading Currency | USD | EUR | CAD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.73 | 1.00 | 1.00 | 1.17 | |