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 | -58.8x - -65.0x | -61.9x |
| Selected Fwd P/E Multiple | 13.4x - 14.8x | 14.1x |
| Fair Value | €12.35 - €13.65 | €13 |
| Upside | -53.0% - -48.0% | -50.5% |
| Benchmarks | - | Full Ticker |
| Deutsche Telekom AG | - | XTRA:DTE |
| Proximus PLC | - | DB:BX7 |
| Koninklijke KPN N.V. | - | DB:KPN |
| Telefónica Deutschland Holding AG | - | HMSE:O2D |
| BT Group plc | - | DB:BTQ |
| United Internet AG | - | DB:UTDI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DTE | BX7 | KPN | O2D | BTQ | UTDI | |||
| XTRA:DTE | DB:BX7 | DB:KPN | HMSE:O2D | DB:BTQ | DB:UTDI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.7% | 3.7% | 5.4% | NM- | -9.5% | NM- | ||
| 3Y CAGR | 41.3% | 0.3% | -14.4% | 16.8% | -6.1% | NM- | ||
| Latest Twelve Months | 154.3% | 58.1% | -2.0% | 23.1% | 23.3% | 383.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.9% | 7.8% | 15.9% | 2.7% | 6.5% | 6.2% | ||
| Prior Fiscal Year | 3.6% | 6.0% | 14.7% | 3.1% | 4.1% | 3.7% | ||
| Latest Fiscal Year | 9.5% | 7.0% | 14.2% | 3.9% | 5.2% | -0.8% | ||
| Latest Twelve Months | 10.5% | 8.8% | 13.5% | 3.9% | 5.2% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.1x | 4.3x | 9.3x | 6.0x | 6.2x | 7.2x | ||
| Price / LTM Sales | 1.2x | 0.4x | 2.7x | 0.7x | 1.0x | 0.7x | ||
| LTM P/E Ratio | 11.5x | 4.0x | 19.6x | 18.8x | 19.4x | 36.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.0x | 18.8x | 19.6x | |||||
| Historical LTM P/E Ratio | -1527.6x | 14.9x | 17.2x | |||||
| Selected P/E Multiple | -58.8x | -61.9x | -65.0x | |||||
| (x) LTM Net Income | 124 | 124 | 124 | |||||
| (=) Equity Value | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 172.8 | 172.8 | 172.8 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 26.26 | ||||
| Upside / (Downside) | -100.0% | -100.0% | -100.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DTE | BX7 | KPN | O2D | BTQ | UTDI | |
| Value of Common Equity | 143,521 | 2,318 | 15,218 | 6,318 | 19,990 | 4,539 | |
| (/) Shares Outstanding | 4,865.1 | 322.5 | 3,851.6 | 2,974.6 | 9,790.1 | 172.8 | |
| Implied Stock Price | 29.50 | 7.19 | 3.95 | 2.12 | 2.04 | 26.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.50 | 7.19 | 3.95 | 2.12 | 2.36 | 26.26 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | 1.00 | |