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 Revenue Multiple | 0.2x - 0.2x | 0.2x |
| Selected Fwd Revenue Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €0.44 - €0.57 | €0.51 |
| Upside | 36.1% - 76.5% | 56.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Maisons du Monde S.A. | MDM | ENXTPA:MDM |
| Teract S.A. | TRACT | ENXTPA:TRACT |
| Aramis Group SAS | ARAMI | ENXTPA:ARAMI |
| Hunyvers SA | ALHUN | ENXTPA:ALHUN |
| Centrale d'Achat Française pour l'Outre-Mer Société Anonyme | CAFO | ENXTPA:CAFO |
| Spartoo SAS | ALSPT | ENXTPA:ALSPT |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| MDM | TRACT | ARAMI | ALHUN | CAFO | ALSPT | |||
| ENXTPA:MDM | ENXTPA:TRACT | ENXTPA:ARAMI | ENXTPA:ALHUN | ENXTPA:CAFO | ENXTPA:ALSPT | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -4.0% | NM- | 24.7% | NM- | 6.5% | NM- | ||
| 3Y CAGR | -8.7% | 1.7% | 21.0% | 26.3% | 1.6% | 1.5% | ||
| Latest Twelve Months | -10.9% | -3.4% | 15.1% | 15.9% | 2.5% | -8.7% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | -3.1% | 0.1% | 3.7% | 5.9% | -0.2% | ||
| Prior Fiscal Year | 2.9% | -10.0% | -1.3% | 4.8% | 4.9% | -3.0% | ||
| Latest Fiscal Year | -8.9% | -3.2% | 0.7% | 2.5% | 4.9% | -0.6% | ||
| Latest Twelve Months | -8.9% | -3.0% | 0.7% | 2.5% | 4.9% | -0.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.69x | 0.63x | 0.35x | 0.61x | 0.39x | 0.15x | ||
| EV / LTM EBIT | -7.8x | -21.2x | 52.3x | 24.7x | 8.0x | -60.4x | ||
| Price / LTM Sales | 0.12x | 0.06x | 0.28x | 0.29x | 0.17x | 0.04x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.35x | 0.61x | 0.69x | |||||
| Historical EV / LTM Revenue | 0.10x | 0.18x | 0.56x | |||||
| Selected EV / LTM Revenue | 0.16x | 0.17x | 0.18x | |||||
| (x) LTM Revenue | 135 | 135 | 135 | |||||
| (=) Implied Enterprise Value | 22 | 23 | 24 | |||||
| (-) Non-shareholder Claims * | (15) | (15) | (15) | |||||
| (=) Equity Value | 7 | 9 | 10 | |||||
| (/) Shares Outstanding | 18.3 | 18.3 | 18.3 | |||||
| Implied Value Range | 0.40 | 0.47 | 0.53 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.40 | 0.47 | 0.53 | 0.32 | ||||
| Upside / (Downside) | 25.0% | 44.6% | 64.1% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | MDM | TRACT | ARAMI | ALHUN | CAFO | ALSPT | |
| Enterprise Value | 723 | 571 | 794 | 38 | 164 | 21 | |
| (+) Cash & Short Term Investments | 91 | 12 | 37 | 0 | 33 | 11 | |
| (+) Investments & Other | 13 | 11 | 0 | 0 | 13 | 0 | |
| (-) Debt | (696) | (530) | (215) | 0 | (131) | (25) | |
| (-) Other Liabilities | 0 | (7) | 0 | 0 | (9) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 130 | 57 | 616 | 38 | 70 | 6 | |
| (/) Shares Outstanding | 39.0 | 73.4 | 82.7 | 3.9 | 9.2 | 18.3 | |
| Implied Stock Price | 3.34 | 0.78 | 7.45 | 9.84 | 7.60 | 0.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.34 | 0.78 | 7.45 | 9.84 | 7.60 | 0.32 | |
| 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 | |