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 | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €7.30 - €8.07 | €7.69 |
| Upside | 12.3% - 24.2% | 18.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AdUX SA | - | ENXTPA:ALDUX |
| Reworld Media Société Anonyme | - | ENXTPA:ALREW |
| Groupe MEDIA 6 | - | ENXTPA:EDI |
| Obiz S.A. | - | ENXTPA:ALBIZ |
| Eutelsat Communications S.A. | - | ENXTPA:ETL |
| Prismaflex International, S.A. | - | ENXTPA:ALPRI |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ALDUX | ALREW | EDI | ALBIZ | ETL | ALPRI | |||
| ENXTPA:ALDUX | ENXTPA:ALREW | ENXTPA:EDI | ENXTPA:ALBIZ | ENXTPA:ETL | ENXTPA:ALPRI | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -0.1% | 12.7% | 2.7% | 67.8% | -1.7% | 1.2% | ||
| 3Y CAGR | 0.9% | 4.4% | 10.2% | 51.2% | -0.6% | 9.2% | ||
| Latest Twelve Months | 11.3% | -2.7% | -10.7% | 51.5% | 10.3% | -5.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.1% | 7.4% | -0.2% | -0.5% | 7.6% | -2.4% | ||
| Prior Fiscal Year | 10.2% | 7.1% | 4.2% | 0.1% | 27.8% | -0.9% | ||
| Latest Fiscal Year | 15.2% | 6.2% | 0.1% | -2.0% | -25.5% | 1.2% | ||
| Latest Twelve Months | 15.2% | 6.2% | 0.1% | -2.0% | -79.6% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.4x | 3.6x | 8.6x | 18.9x | 6.4x | 11.2x | ||
| Price / LTM Sales | 0.6x | 0.2x | 0.3x | 0.2x | 1.2x | 0.2x | ||
| LTM P/E Ratio | 3.8x | 2.7x | 250.0x | -8.8x | -1.6x | 14.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.3x | 1.2x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.1x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 51 | 51 | 51 | |||||
| (=) Equity Value | 10 | 11 | 11 | |||||
| (/) Shares Outstanding | 1.4 | 1.4 | 1.4 | |||||
| Implied Value Range | 7.67 | 8.07 | 8.48 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.67 | 8.07 | 8.48 | 6.50 | ||||
| Upside / (Downside) | 18.0% | 24.2% | 30.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ALDUX | ALREW | EDI | ALBIZ | ETL | ALPRI | |
| Value of Common Equity | 14 | 88 | 23 | 23 | 1,557 | 9 | |
| (/) Shares Outstanding | 6.2 | 54.3 | 2.4 | 5.8 | 474.8 | 1.4 | |
| Implied Stock Price | 2.27 | 1.61 | 9.90 | 3.95 | 3.28 | 6.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.27 | 1.61 | 9.90 | 3.95 | 3.28 | 6.50 | |
| 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 | |