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 | -3.6x - -4.0x | -3.8x |
| Selected Fwd P/E Multiple | -3.0x - -3.3x | -3.2x |
| Fair Value | €0.63 - €0.69 | €0.66 |
| Upside | -0.5% - 9.9% | 4.7% |
| Benchmarks | - | Full Ticker |
| Guillemot Corporation S.A. | - | ENXTPA:GUI |
| Cibox Inter@ctive | - | ENXTPA:ALCBX |
| MGI Digital Technology Société Anonyme | - | ENXTPA:ALMDG |
| 2CRSI S.A. | - | ENXTPA:AL2SI |
| Archos S.A. | - | ENXTPA:ALJXR |
| Ordissimo SA | - | ENXTPA:ALORD |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GUI | ALCBX | ALMDG | AL2SI | ALJXR | ALORD | |||
| ENXTPA:GUI | ENXTPA:ALCBX | ENXTPA:ALMDG | ENXTPA:AL2SI | ENXTPA:ALJXR | ENXTPA:ALORD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -5.1% | NM- | NM- | NM- | ||
| 3Y CAGR | -55.9% | NM- | 26.3% | NM- | NM- | NM- | ||
| Latest Twelve Months | 22.1% | -5.0% | 34.6% | 147.6% | 129.7% | -71.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.4% | -11.7% | 13.7% | -2.6% | -24.4% | -12.6% | ||
| Prior Fiscal Year | 0.8% | -16.9% | 14.8% | -6.7% | -13.2% | 2.2% | ||
| Latest Fiscal Year | 0.9% | -56.3% | 14.6% | -3.7% | 2.5% | -26.7% | ||
| Latest Twelve Months | 0.9% | -34.5% | 14.6% | 3.4% | 2.5% | -18.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.0x | -4.3x | 2.2x | 9.9x | 13.0x | -18.6x | ||
| Price / LTM Sales | 0.6x | 0.8x | 1.1x | 0.6x | 0.3x | 0.7x | ||
| LTM P/E Ratio | 61.1x | -2.2x | 7.4x | 18.1x | 14.0x | -3.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.2x | 14.0x | 61.1x | |||||
| Historical LTM P/E Ratio | -2024.7x | -8.4x | -1.1x | |||||
| Selected P/E Multiple | -3.6x | -3.8x | -4.0x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 2 | 2 | 3 | |||||
| (/) Shares Outstanding | 3.9 | 3.9 | 3.9 | |||||
| Implied Value Range | 0.58 | 0.62 | 0.65 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.58 | 0.62 | 0.65 | 0.63 | ||||
| Upside / (Downside) | -7.2% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GUI | ALCBX | ALMDG | AL2SI | ALJXR | ALORD | |
| Value of Common Equity | 71 | 5 | 81 | 88 | 11 | 2 | |
| (/) Shares Outstanding | 14.4 | 206.7 | 6.2 | 22.3 | 58.1 | 3.9 | |
| Implied Stock Price | 4.96 | 0.02 | 13.14 | 3.95 | 0.19 | 0.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.96 | 0.02 | 13.14 | 3.95 | 0.19 | 0.63 | |
| 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 | |