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 | 11.9x - 13.1x | 12.5x |
| Selected Fwd P/E Multiple | 9.6x - 10.7x | 10.2x |
| Fair Value | €7.52 - €8.31 | €7.92 |
| Upside | 16.6% - 28.9% | 22.8% |
| Benchmarks | - | Full Ticker |
| Villeroy & Boch AG | - | DB:VIB3 |
| Etex N.V. | 9,412,445,300.0% | ENXTBR:094124453 |
| Installux S.A. | - | DB:5X5 |
| Deceuninck NV | - | DB:1Z4 |
| Rockwool A/S | - | DB:R90 |
| InnoTec TSS AG | - | DB:TSS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VIB3 | 94124453 | 5X5 | 1Z4 | R90 | TSS | |||
| DB:VIB3 | ENXTBR:094124453 | DB:5X5 | DB:1Z4 | DB:R90 | DB:TSS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -40.5% | -1.2% | -4.2% | NM- | 14.1% | -5.8% | ||
| 3Y CAGR | -53.9% | -5.1% | 21.7% | -25.8% | 22.0% | -8.5% | ||
| Latest Twelve Months | -90.3% | -39.4% | 137.6% | 46.6% | 41.4% | -33.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.9% | 6.4% | 5.0% | 2.0% | 10.0% | 7.6% | ||
| Prior Fiscal Year | 6.7% | 7.2% | 4.0% | 1.1% | 10.7% | 8.3% | ||
| Latest Fiscal Year | 0.4% | 4.4% | 4.4% | 1.7% | 14.3% | 5.4% | ||
| Latest Twelve Months | 0.4% | 4.4% | 6.1% | 1.7% | 14.3% | 5.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.7x | 3.3x | 3.5x | 3.6x | 7.6x | 3.9x | ||
| Price / LTM Sales | 0.3x | 0.3x | 0.5x | 0.3x | 1.8x | 0.6x | ||
| LTM P/E Ratio | 74.5x | 6.1x | 8.9x | 20.4x | 12.9x | 10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.1x | 12.9x | 74.5x | |||||
| Historical LTM P/E Ratio | 7.7x | 11.5x | 12.7x | |||||
| Selected P/E Multiple | 11.9x | 12.5x | 13.1x | |||||
| (x) LTM Net Income | 6 | 6 | 6 | |||||
| (=) Equity Value | 69 | 73 | 77 | |||||
| (/) Shares Outstanding | 9.6 | 9.6 | 9.6 | |||||
| Implied Value Range | 7.24 | 7.62 | 8.00 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.24 | 7.62 | 8.00 | 6.45 | ||||
| Upside / (Downside) | 12.3% | 18.2% | 24.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VIB3 | 94124453 | 5X5 | 1Z4 | R90 | TSS | |
| Value of Common Equity | 436 | 1,016 | 79 | 285 | 7,713 | 62 | |
| (/) Shares Outstanding | 26.7 | 78.2 | 0.3 | 138.1 | 21.1 | 9.6 | |
| Implied Stock Price | 16.35 | 13.00 | 284.00 | 2.07 | 366.00 | 6.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.35 | 13.00 | 284.00 | 2.07 | 366.00 | 6.45 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |