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 |
|---|---|---|
| Adjusted Earnings | 636.555 K - 1.73 M | 929.808 K |
| Discount Rate | 9.3% - 7.3% | 8.3% |
| Fair Value | €0.11 - €0.38 | €0.18 |
| Upside | 2.6% - 255.7% | 68.0% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (EUR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 5 | 4 | 6 | 4 | 5 | 5 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (3) | (2) | (2) | (4) | (3) | (3) | |
| (+) Net Interest Expense | 1 | 0 | 1 | 0 | 0 | 0 | |
| (+) Other Non Operating Exp. | 0 | 0 | (0) | (0) | (0) | (0) | |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | |
| (+) Non-recurring Items | 1 | 0 | 0 | 0 | |||
| Adjusted EBITDA | (1) | (1) | (1) | (4) | (3) | (3) | |
| (-) D&A | (0) | (0) | (0) | (0) | (0) | (0) | |
| Adjusted EBIT | (1) | (1) | (2) | (4) | (3) | (3) | |
| % of Revenue | -19.8% | -28.1% | -27.3% | -90.9% | -65.8% | -65.8% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 0.0% | 0.0% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (EUR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 7 | 11 | 24 | 7 | |||
| (+) Cash & Short Term Investments | 0 | 0 | 0 | 0 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | 0 | 0 | 0 | 0 | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 7 | 11 | 24 | 7 | |||
| (/) Shares Outstanding | 62.2 | 62.2 | 62.2 | 62.2 | |||
| Implied Stock Price (EUR) | 0.11 | 0.18 | 0.38 | 0.11 | |||
| FX Rate: EUR/EUR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (EUR) | 0.11 | 0.18 | 0.38 | 0.11 | |||
| Upside / (Downside) | 2.55% | 67.96% | 255.68% | ||||
| Stock Price | 0.11 | ||||||
| Stock Price Close | 0.11 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | EUR | ||||||
| Trading Currency | EUR | ||||||
| FX Rate: EUR/EUR | 1.00 | ||||||
| Market Cap | 6.7 | ||||||
| Shares Outstanding | 62.2 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||