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 | 1.0x - 1.1x | 1.1x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.0x |
| Fair Value | €467.19 - €516.36 | €491.77 |
| Upside | -6.4% - 3.5% | -1.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Compagnie d'Entreprises CFE SA | - | ENXTBR:CFEB |
| Ackermans & Van Haaren NV | - | ENXTBR:ACKB |
| DEME Group NV | - | ENXTBR:DEME |
| Consti Oyj | - | HLSE:CONSTI |
| Ekter SA | - | ATSE:EKTER |
| Moury Construct SA | - | ENXTBR:MOUR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CFEB | ACKB | DEME | CONSTI | EKTER | MOUR | |||
| ENXTBR:CFEB | ENXTBR:ACKB | ENXTBR:DEME | HLSE:CONSTI | ATSE:EKTER | ENXTBR:MOUR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -20.1% | 7.2% | 9.4% | 0.7% | 28.3% | 8.0% | ||
| 3Y CAGR | 1.7% | 12.0% | 17.8% | 4.2% | 72.3% | 11.4% | ||
| Latest Twelve Months | -6.6% | 15.7% | 24.8% | 1.9% | 50.6% | -4.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.4% | 11.5% | 5.1% | 2.1% | 1.2% | 10.2% | ||
| Prior Fiscal Year | 1.8% | 7.6% | 5.0% | 2.8% | 2.5% | 12.6% | ||
| Latest Fiscal Year | 2.0% | 7.6% | 7.0% | 2.2% | 11.4% | 13.1% | ||
| Latest Twelve Months | 2.0% | 7.6% | 7.0% | 2.2% | 11.5% | 13.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.0x | 4.9x | 4.6x | 7.2x | 9.3x | 3.1x | ||
| Price / LTM Sales | 0.2x | 1.0x | 0.8x | 0.2x | 0.6x | 1.1x | ||
| LTM P/E Ratio | 7.7x | 13.6x | 12.0x | 10.9x | 5.2x | 8.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.6x | 1.0x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.9x | 1.1x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) LTM Sales | 186 | 186 | 186 | |||||
| (=) Equity Value | 186 | 196 | 206 | |||||
| (/) Shares Outstanding | 0.4 | 0.4 | 0.4 | |||||
| Implied Value Range | 470.84 | 495.62 | 520.41 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 470.84 | 495.62 | 520.41 | 499.00 | ||||
| Upside / (Downside) | -5.6% | -0.7% | 4.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CFEB | ACKB | DEME | CONSTI | EKTER | MOUR | |
| Value of Common Equity | 184 | 6,425 | 3,487 | 80 | 47 | 198 | |
| (/) Shares Outstanding | 24.8 | 32.7 | 25.3 | 7.9 | 26.9 | 0.4 | |
| Implied Stock Price | 7.40 | 196.70 | 138.00 | 10.15 | 1.75 | 499.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.40 | 196.70 | 138.00 | 10.15 | 1.75 | 499.00 | |
| 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 | |