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 | -32.9x - -36.4x | -34.7x |
Selected Fwd P/E Multiple | -32.1x - -35.5x | -33.8x |
Fair Value | €2 - €2.21 | €2.10 |
Upside | 12.2% - 24.0% | 18.1% |
Benchmarks | - | Full Ticker |
Pyrum Innovations AG | - | DB:PYR |
11880 Solutions AG | - | DB:TGT |
Francotyp-Postalia Holding AG | - | DB:FPH |
sdm SE | - | DB:75S |
action press AG | - | DUSE:AQP1 |
Turbon AG | - | DB:TUR |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
PYR | TGT | FPH | 75S | AQP1 | TUR | |||
DB:PYR | DB:TGT | DB:FPH | DB:75S | DUSE:AQP1 | DB:TUR | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | 42.9% | NM- | NM- | NM- | ||
3Y CAGR | NM- | -14.8% | 202.9% | NM- | NM- | NM- | ||
Latest Twelve Months | 16.4% | 90.9% | 5.1% | -282.3% | 21.0% | 39.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -117.6% | -3.4% | 1.3% | 1051.6% | -240.1% | 1.5% | ||
Prior Fiscal Year | -72.2% | -7.5% | 4.7% | 1373.8% | -334.3% | -0.4% | ||
Latest Fiscal Year | -89.0% | 0.8% | 5.8% | -4.1% | -122.9% | -0.2% | ||
Latest Twelve Months | -66.0% | 0.2% | 6.5% | -4.1% | -122.9% | -0.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | -30.9x | 9.8x | 1.0x | 15.1x | NA | 3.3x | ||
Price / LTM Sales | 9.6x | 0.3x | 0.3x | 0.2x | 37.4x | 0.1x | ||
LTM P/E Ratio | -14.5x | -84.7x | 4.3x | -4.6x | -30.4x | -44.7x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -84.7x | -14.5x | 4.3x | |||||
Historical LTM P/E Ratio | -44.7x | 1.6x | 57.9x | |||||
Selected P/E Multiple | -32.9x | -34.7x | -36.4x | |||||
(x) LTM Net Income | (0) | (0) | (0) | |||||
(=) Equity Value | 4 | 5 | 5 | |||||
(/) Shares Outstanding | 3.3 | 3.3 | 3.3 | |||||
Implied Value Range | 1.31 | 1.38 | 1.45 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 1.31 | 1.38 | 1.45 | 1.78 | ||||
Upside / (Downside) | -26.3% | -22.4% | -18.5% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | PYR | TGT | FPH | 75S | AQP1 | TUR | |
Value of Common Equity | 122 | 15 | 46 | 6 | 10 | 6 | |
(/) Shares Outstanding | 3.8 | 26.2 | 15.6 | 3.8 | 22.1 | 3.3 | |
Implied Stock Price | 31.90 | 0.58 | 2.93 | 1.67 | 0.45 | 1.78 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 31.90 | 0.58 | 2.93 | 1.67 | 0.45 | 1.78 | |
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 |