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 | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.5x |
| Fair Value | €0.94 - €1.04 | €0.99 |
| Upside | 78.9% - 97.7% | 88.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Vantiva S.A. | - | ENXTPA:VANTI |
| Parrot S.A. | - | ENXTPA:PARRO |
| TXCOM Société Anonyme | - | ENXTPA:ALTXC |
| EKINOPS S.A. | - | ENXTPA:EKI |
| ATEME SA | - | ENXTPA:ATEME |
| Adeunis Société anonyme | - | ENXTPA:ALARF |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VANTI | PARRO | ALTXC | EKI | ATEME | ALARF | |||
| ENXTPA:VANTI | ENXTPA:PARRO | ENXTPA:ALTXC | ENXTPA:EKI | ENXTPA:ATEME | ENXTPA:ALARF | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -13.3% | 0.5% | -0.1% | 4.7% | 7.1% | -15.0% | ||
| 3Y CAGR | -6.1% | 12.9% | -9.6% | 4.4% | 5.9% | -1.0% | ||
| Latest Twelve Months | -10.1% | 20.2% | -2.5% | -8.8% | -6.5% | -18.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.1% | -35.7% | 6.8% | 4.0% | -1.1% | -6.9% | ||
| Prior Fiscal Year | -13.6% | -50.0% | 5.5% | 2.8% | -4.0% | -9.6% | ||
| Latest Fiscal Year | -8.6% | -11.8% | 6.7% | -5.9% | -5.7% | -35.5% | ||
| Latest Twelve Months | -8.6% | -11.8% | 8.5% | -5.9% | -5.7% | -35.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.0x | -35.1x | 1.6x | -32.7x | -52.2x | -2.2x | ||
| Price / LTM Sales | 0.0x | 2.7x | 1.1x | 0.8x | 0.5x | 0.3x | ||
| LTM P/E Ratio | -0.5x | -23.0x | 12.4x | -14.1x | -8.6x | -0.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.8x | 2.7x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.7x | 1.1x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 5 | 5 | 5 | |||||
| (=) Equity Value | 2 | 2 | 2 | |||||
| (/) Shares Outstanding | 2.3 | 2.3 | 2.3 | |||||
| Implied Value Range | 0.89 | 0.93 | 0.98 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.89 | 0.93 | 0.98 | 0.53 | ||||
| Upside / (Downside) | 68.8% | 77.6% | 86.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VANTI | PARRO | ALTXC | EKI | ATEME | ALARF | |
| Value of Common Equity | 83 | 212 | 11 | 99 | 46 | 1 | |
| (/) Shares Outstanding | 490.3 | 30.7 | 1.2 | 27.0 | 11.5 | 2.3 | |
| Implied Stock Price | 0.17 | 6.90 | 8.80 | 3.67 | 4.02 | 0.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.17 | 6.90 | 8.80 | 3.67 | 4.02 | 0.53 | |
| 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 | |