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 | 0.7x - 0.8x | 0.7x |
| Fair Value | €2 - €2.21 | €2.11 |
| Upside | 42.9% - 57.9% | 50.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Groupe MEDIA 6 | - | ENXTPA:EDI |
| Bilendi SA | - | ENXTPA:ALBLD |
| AdUX SA | - | ENXTPA:ALDUX |
| JCDecaux SE | - | ENXTPA:DEC |
| Prismaflex International, S.A. | - | ENXTPA:ALPRI |
| NetMedia Group société anonyme | - | ENXTPA:ALNMG |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| EDI | ALBLD | ALDUX | DEC | ALPRI | ALNMG | |||
| ENXTPA:EDI | ENXTPA:ALBLD | ENXTPA:ALDUX | ENXTPA:DEC | ENXTPA:ALPRI | ENXTPA:ALNMG | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.7% | 16.5% | -0.1% | 0.8% | 1.2% | 5.4% | ||
| 3Y CAGR | 10.2% | 22.5% | 0.9% | 12.9% | 9.2% | 33.2% | ||
| Latest Twelve Months | -10.7% | 3.4% | 11.3% | 10.2% | -5.4% | 26.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.2% | 6.8% | 7.1% | -1.4% | -2.4% | -29.2% | ||
| Prior Fiscal Year | 4.2% | 6.4% | 10.2% | 6.3% | -0.9% | -20.8% | ||
| Latest Fiscal Year | 0.1% | 4.5% | 15.2% | 7.1% | 1.2% | -20.3% | ||
| Latest Twelve Months | 0.1% | 7.0% | 15.2% | 7.1% | 1.2% | -14.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 7.0x | 3.3x | 8.5x | 10.6x | 10.0x | ||
| Price / LTM Sales | 0.3x | 1.4x | 0.4x | 0.9x | 0.2x | 0.3x | ||
| LTM P/E Ratio | 270.2x | 20.3x | 2.8x | 12.3x | 12.8x | -2.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.4x | 1.4x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.6x | 1.0x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 21 | 21 | 21 | |||||
| (=) Equity Value | 8 | 9 | 9 | |||||
| (/) Shares Outstanding | 4.0 | 4.0 | 4.0 | |||||
| Implied Value Range | 2.11 | 2.22 | 2.33 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.11 | 2.22 | 2.33 | 1.40 | ||||
| Upside / (Downside) | 50.6% | 58.5% | 66.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EDI | ALBLD | ALDUX | DEC | ALPRI | ALNMG | |
| Value of Common Equity | 25 | 86 | 10 | 3,070 | 8 | 6 | |
| (/) Shares Outstanding | 2.4 | 4.6 | 6.2 | 214.0 | 1.4 | 4.0 | |
| Implied Stock Price | 10.70 | 18.65 | 1.66 | 14.35 | 5.80 | 1.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.70 | 18.65 | 1.66 | 14.35 | 5.80 | 1.40 | |
| 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 | |