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 P/E Multiple | 5.4x - 5.9x | 5.6x |
| Selected Fwd P/E Multiple | 7.5x - 8.2x | 7.8x |
| Fair Value | €10.01 - €11.07 | €10.54 |
| Upside | 5.6% - 16.8% | 11.2% |
| Benchmarks | - | Full Ticker |
| Zalando SE | - | XTRA:ZAL |
| boohoo group plc | - | DB:1B9 |
| ASOS Plc | - | DB:DYQ |
| Bike24 Holding AG | - | XTRA:BIKE |
| Westwing Group SE | - | XTRA:WEW |
| The Platform Group AG | - | DB:TPG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ZAL | 1B9 | DYQ | BIKE | WEW | TPG | |||
| XTRA:ZAL | DB:1B9 | DB:DYQ | XTRA:BIKE | XTRA:WEW | DB:TPG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 20.3% | NM- | NM- | NM- | NM- | 66.2% | ||
| 3Y CAGR | 2.3% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 139.7% | -161.5% | -18.6% | 84.3% | 96.1% | 6.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.7% | -1.3% | -2.8% | -9.4% | -0.8% | 1.7% | ||
| Prior Fiscal Year | 0.8% | -4.3% | -6.3% | -35.5% | -2.9% | 7.3% | ||
| Latest Fiscal Year | 2.4% | -9.4% | -11.7% | -6.0% | -1.1% | 6.4% | ||
| Latest Twelve Months | 2.5% | -18.1% | -10.9% | -5.1% | -0.1% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.6x | -39.1x | -3.4x | 105.7x | 17.7x | 10.9x | ||
| Price / LTM Sales | 0.7x | 0.2x | 0.1x | 0.6x | 0.4x | 0.4x | ||
| LTM P/E Ratio | 27.0x | -1.1x | -1.4x | -10.9x | -274.9x | 6.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -274.9x | -1.4x | 27.0x | |||||
| Historical LTM P/E Ratio | -181.3x | 11.6x | 67.0x | |||||
| Selected P/E Multiple | 5.4x | 5.6x | 5.9x | |||||
| (x) LTM Net Income | 34 | 34 | 34 | |||||
| (=) Equity Value | 182 | 192 | 201 | |||||
| (/) Shares Outstanding | 20.4 | 20.4 | 20.4 | |||||
| Implied Value Range | 8.92 | 9.39 | 9.86 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.92 | 9.39 | 9.86 | 9.48 | ||||
| Upside / (Downside) | -5.9% | -0.9% | 4.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ZAL | 1B9 | DYQ | BIKE | WEW | TPG | |
| Value of Common Equity | 7,142 | 259 | 381 | 128 | 169 | 194 | |
| (/) Shares Outstanding | 259.4 | 1,387.8 | 119.3 | 44.2 | 18.8 | 20.4 | |
| Implied Stock Price | 27.53 | 0.19 | 3.19 | 2.89 | 8.98 | 9.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.87 | 0.87 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 27.53 | 0.22 | 3.68 | 2.89 | 8.98 | 9.48 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.87 | 0.87 | 1.00 | 1.00 | 1.00 | |