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 | 0.7x - 0.8x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | €7.77 - €8.59 | €8.18 |
| Upside | 20.4% - 33.1% | 26.8% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VIB3 | 94124453 | 5X5 | 1Z4 | R90 | TSS | |||
| DB:VIB3 | ENXTBR:094124453 | DB:5X5 | DB:1Z4 | DB:R90 | DB:TSS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.3% | 5.1% | 3.4% | 5.5% | 6.9% | 3.4% | ||
| 3Y CAGR | 14.6% | 8.3% | 9.7% | -0.4% | 7.7% | 3.4% | ||
| Latest Twelve Months | 57.6% | -0.8% | -1.6% | -4.5% | 6.5% | -10.8% | ||
| 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/S Ratio | 0.3x | 0.3x | 1.8x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.9x | 1.0x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.8x | |||||
| (x) LTM Sales | 111 | 111 | 111 | |||||
| (=) Equity Value | 77 | 81 | 85 | |||||
| (/) Shares Outstanding | 9.6 | 9.6 | 9.6 | |||||
| Implied Value Range | 8.04 | 8.46 | 8.88 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.04 | 8.46 | 8.88 | 6.45 | ||||
| Upside / (Downside) | 24.6% | 31.1% | 37.7% | |||||
| 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 | |