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 | 5.7x - 6.2x | 6.0x |
| Selected Fwd P/E Multiple | 4.7x - 5.2x | 4.9x |
| Fair Value | €85.01 - €93.96 | €89.48 |
| Upside | -1.8% - 8.6% | 3.4% |
| Benchmarks | - | Full Ticker |
| Caisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative | - | ENXTPA:CNDF |
| Caisse régionale de Crédit Agricole Mutuel Atlantique Vendée | - | ENXTPA:CRAV |
| Caisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative | - | ENXTPA:CRBP2 |
| Caisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative | - | ENXTPA:CIV |
| Caisse Regionale de Credit Agricole Mutuel Toulouse 31 | - | ENXTPA:CAT31 |
| Caisse Régionale de Crédit Agricole Mutuel Alpes Provence Société coopérative | - | ENXTPA:CRAP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CNDF | CRAV | CRBP2 | CIV | CAT31 | CRAP | |||
| ENXTPA:CNDF | ENXTPA:CRAV | ENXTPA:CRBP2 | ENXTPA:CIV | ENXTPA:CAT31 | ENXTPA:CRAP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.6% | -5.3% | 2.1% | 0.5% | 3.1% | 11.1% | ||
| 3Y CAGR | 10.6% | -9.0% | -2.8% | 1.5% | 18.7% | 34.3% | ||
| Latest Twelve Months | 31.6% | -0.9% | 0.1% | 6.2% | 25.4% | 5.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.3% | 22.7% | 30.0% | 21.4% | 23.5% | 24.2% | ||
| Prior Fiscal Year | 26.7% | 21.1% | 31.8% | 23.7% | 26.2% | 32.0% | ||
| Latest Fiscal Year | 22.7% | 20.8% | 31.9% | 24.3% | 24.5% | 27.6% | ||
| Latest Twelve Months | 28.0% | 20.8% | 31.9% | 24.3% | 26.9% | 29.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 1.5x | 1.7x | 1.8x | 1.6x | 1.4x | 1.5x | ||
| LTM P/E Ratio | 5.5x | 8.1x | 5.6x | 6.7x | 5.2x | 5.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.2x | 5.6x | 8.1x | |||||
| Historical LTM P/E Ratio | 3.3x | 4.6x | 38.4x | |||||
| Selected P/E Multiple | 5.7x | 6.0x | 6.2x | |||||
| (x) LTM Net Income | 127 | 127 | 127 | |||||
| (=) Equity Value | 721 | 759 | 797 | |||||
| (/) Shares Outstanding | 7.4 | 7.4 | 7.4 | |||||
| Implied Value Range | 96.89 | 101.99 | 107.09 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 96.89 | 101.99 | 107.09 | 86.53 | ||||
| Upside / (Downside) | 12.0% | 17.9% | 23.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CNDF | CRAV | CRBP2 | CIV | CAT31 | CRAP | |
| Value of Common Equity | 952 | 706 | 1,130 | 437 | 357 | 644 | |
| (/) Shares Outstanding | 57.8 | 7.4 | 54.6 | 6.0 | 4.6 | 7.4 | |
| Implied Stock Price | 16.48 | 95.60 | 20.70 | 72.50 | 78.00 | 86.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.48 | 95.60 | 20.70 | 72.50 | 78.00 | 86.53 | |
| 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 | |