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 | 1.2x - 1.3x | 1.3x |
| Historical Pb Multiple | 0.9x - 1.3x | 1.2x |
| Fair Value | €7.76 - €8.58 | €8.17 |
| Upside | 7.0% - 18.3% | 12.7% |
| Benchmarks | - | Full Ticker |
| BT Group plc | - | OTCPK:BTGO.F |
| TIM S.A. | - | BOVESPA:TIMS3 |
| Telia Company AB (publ) | - | OTCPK:TLSN.F |
| Orange S.A. | - | BASE:ORAN |
| Vodafone Group Public Limited Company | - | BOVESPA:V1OD34 |
| Telefônica Brasil S.A. | - | DB:TSPA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BTGO.F | TIMS3 | TLSN.F | ORAN | V1OD34 | TSPA | |||
| OTCPK:BTGO.F | BOVESPA:TIMS3 | OTCPK:TLSN.F | BASE:ORAN | BOVESPA:V1OD34 | DB:TSPA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -16.9% | -2.7% | -12.5% | -6.4% | NM- | 2.1% | ||
| 3Y CAGR | -16.6% | 2.2% | -30.8% | 526.5% | 173.3% | -3.8% | ||
| Latest Twelve Months | -58.7% | 11.2% | 749.5% | -4.6% | -78.6% | 10.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.8% | 12.2% | -3.7% | 6.9% | 8.9% | 10.6% | ||
| Prior Fiscal Year | 9.2% | 11.9% | -0.7% | 5.2% | 32.1% | 9.7% | ||
| Latest Fiscal Year | 4.1% | 12.4% | 4.3% | 4.9% | 3.3% | 9.9% | ||
| Latest Twelve Months | 3.7% | 12.4% | 4.3% | 4.9% | 6.4% | 9.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.2% | 10.2% | -5.6% | 6.8% | 4.9% | 7.2% | ||
| Prior Fiscal Year | 12.8% | 11.0% | -1.0% | 6.5% | 20.5% | 7.3% | ||
| Latest Twelve Months | 5.9% | 12.0% | 7.0% | 6.2% | 3.9% | 8.0% | ||
| Next Fiscal Year | 14.5% | 14.1% | 14.8% | 9.3% | 3.8% | 8.7% | ||
| Two Fiscal Years Forward | 12.9% | 15.3% | 16.0% | 9.8% | 4.1% | 10.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 1.6x | 1.4x | 0.8x | 0.5x | 1.5x | ||
| Price / LTM EPS | 19.2x | 13.1x | 33.3x | 16.1x | 7.9x | 14.9x | ||
| Price / Book | 1.2x | 1.6x | 2.3x | 1.0x | 0.3x | 1.2x | ||
| Price / Fwd Book | 1.0x | 1.5x | 2.3x | 0.7x | 0.3x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.2x | 2.3x | |||||
| Historical P/B Ratio | 0.9x | 1.2x | 1.3x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) Book Value | 69,730 | 69,730 | 69,730 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BTGO.F | TIMS3 | TLSN.F | ORAN | V1OD34 | TSPA | |
| Value of Common Equity | 13,658 | 41,267 | 129,123 | 22,878 | 19,130 | 77,511 | |
| (/) Shares Outstanding | 9,798.4 | 2,420.4 | 3,932.1 | 2,094.7 | 5,001.2 | 1,626.7 | |
| Implied Stock Price | 1.39 | 17.05 | 32.84 | 10.92 | 3.83 | 47.65 | |
| FX Conversion Rate to Trading Currency | 0.77 | 1.00 | 9.95 | 0.00 | 0.15 | 6.57 | |
| Implied Stock Price (Trading Cur) | 1.80 | 17.05 | 3.30 | 13,006.36 | 25.14 | 7.25 | |
| Trading Currency | USD | BRL | USD | ARS | BRL | EUR | |
| FX Rate to Reporting Currency | 0.77 | 1.00 | 9.95 | 0.00 | 0.15 | 6.57 | |