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 | 9.4x - 10.3x | 9.9x |
| Selected Fwd P/E Multiple | 6.6x - 7.3x | 6.9x |
| Fair Value | €0.99 - €1.09 | €1.04 |
| Upside | -6.1% - 3.8% | -1.2% |
| Benchmarks | - | Full Ticker |
| Zignago Vetro S.p.A. | - | BIT:ZV |
| Flexopack Société Anonyme Commercial and Industrial Plastics Company | - | ATSE:FLEXO |
| Oeneo SA | - | ENXTPA:SBT |
| TFF Group | - | ENXTPA:TFF |
| Huhtamäki Oyj | - | BIT:1HUH |
| Saccheria F.lli Franceschetti S.p.A. | - | DB:YV1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ZV | FLEXO | SBT | TFF | 1HUH | YV1 | |||
| BIT:ZV | ATSE:FLEXO | ENXTPA:SBT | ENXTPA:TFF | BIT:1HUH | DB:YV1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -0.4% | 16.3% | 0.6% | 12.9% | 3.3% | NM- | ||
| 3Y CAGR | -4.7% | 13.3% | -2.9% | 41.2% | 4.1% | 12.1% | ||
| Latest Twelve Months | -57.6% | -29.3% | -11.9% | -26.8% | 26.7% | -24.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.3% | 9.3% | 10.8% | 10.7% | 5.7% | 5.0% | ||
| Prior Fiscal Year | 23.5% | 9.3% | 11.8% | 12.0% | 4.9% | 5.3% | ||
| Latest Fiscal Year | 11.4% | 9.9% | 9.4% | 11.6% | 5.4% | 6.2% | ||
| Latest Twelve Months | 11.4% | 8.2% | 9.8% | 8.6% | 5.9% | 5.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 4.8x | 10.1x | 8.2x | 8.6x | 5.6x | ||
| Price / LTM Sales | 1.6x | 0.6x | 1.9x | 1.0x | 0.8x | 0.6x | ||
| LTM P/E Ratio | 13.9x | 8.5x | 19.4x | 11.9x | 13.8x | 10.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.5x | 13.8x | 19.4x | |||||
| Historical LTM P/E Ratio | 9.5x | 13.7x | 17.9x | |||||
| Selected P/E Multiple | 9.4x | 9.9x | 10.3x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 9 | 10 | 10 | |||||
| (/) Shares Outstanding | 8.8 | 8.8 | 8.8 | |||||
| Implied Value Range | 1.03 | 1.09 | 1.14 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.03 | 1.09 | 1.14 | 1.05 | ||||
| Upside / (Downside) | -1.6% | 3.6% | 8.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ZV | FLEXO | SBT | TFF | 1HUH | YV1 | |
| Value of Common Equity | 720 | 91 | 580 | 473 | 1,820 | 9 | |
| (/) Shares Outstanding | 88.3 | 11.8 | 64.1 | 21.7 | 105.0 | 8.8 | |
| Implied Stock Price | 8.16 | 7.70 | 9.06 | 21.80 | 17.34 | 1.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.16 | 7.70 | 9.06 | 21.80 | 17.34 | 1.05 | |
| 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 | |