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 | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €3.42 - €3.78 | €3.60 |
| Upside | 55.5% - 71.9% | 63.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Francotyp-Postalia Holding AG | - | DB:FPH |
| Pyrum Innovations AG | - | DB:PYR |
| 11880 Solutions AG | - | DB:TGT |
| sdm SE | - | DB:75S |
| Bilfinger SE | - | DB:GBF |
| Turbon AG | - | DB:TUR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| FPH | PYR | TGT | 75S | GBF | TUR | |||
| DB:FPH | DB:PYR | DB:TGT | DB:75S | DB:GBF | DB:TUR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -5.2% | 31.4% | 3.1% | NM- | 3.1% | 0.4% | ||
| 3Y CAGR | -5.9% | 45.1% | -0.3% | NM- | 10.5% | 5.2% | ||
| Latest Twelve Months | 7.4% | 5.7% | -2.2% | 61422.8% | 15.4% | -2.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.3% | -117.6% | -3.7% | 1051.6% | 2.9% | 1.5% | ||
| Prior Fiscal Year | 4.7% | -72.2% | -7.5% | 1373.8% | 4.0% | -0.4% | ||
| Latest Fiscal Year | 5.8% | -89.0% | 0.8% | -4.1% | 3.5% | -0.2% | ||
| Latest Twelve Months | 6.5% | -66.0% | 0.2% | -4.1% | 3.5% | -0.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.7x | -29.1x | 7.5x | 15.6x | 11.1x | 3.6x | ||
| Price / LTM Sales | 0.3x | 8.9x | 0.3x | 0.2x | 0.7x | 0.1x | ||
| LTM P/E Ratio | 3.9x | -13.4x | 186.3x | -4.9x | 19.4x | -55.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.3x | 8.9x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.2x | 0.3x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 56 | 56 | 56 | |||||
| (=) Equity Value | 11 | 12 | 12 | |||||
| (/) Shares Outstanding | 3.3 | 3.3 | 3.3 | |||||
| Implied Value Range | 3.44 | 3.62 | 3.80 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.44 | 3.62 | 3.80 | 2.20 | ||||
| Upside / (Downside) | 56.2% | 64.4% | 72.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FPH | PYR | TGT | 75S | GBF | TUR | |
| Value of Common Equity | 42 | 109 | 15 | 7 | 3,568 | 7 | |
| (/) Shares Outstanding | 15.6 | 3.8 | 26.2 | 3.8 | 37.5 | 3.3 | |
| Implied Stock Price | 2.69 | 28.60 | 0.58 | 1.77 | 95.10 | 2.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.69 | 28.60 | 0.58 | 1.77 | 95.10 | 2.20 | |
| 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 | |