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 | 28.4x - 31.4x | 29.9x |
| Selected Fwd P/E Multiple | 8.9x - 9.8x | 9.4x |
| Fair Value | €1.42 - €1.57 | €1.50 |
| Upside | 7.9% - 19.2% | 13.5% |
| Benchmarks | - | Full Ticker |
| Pallas Air Oyj | - | HLSE:PALLAS |
| Eagle Filters Group Oyj | - | HLSE:EAGLE |
| Kesla Oyj | - | HLSE:KELAS |
| Norrhydro Group Oyj | - | HLSE:NORRH |
| Glaston Oyj Abp | - | HLSE:GLA1V |
| Robit Oyj | - | HLSE:ROBIT |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PALLAS | EAGLE | KELAS | NORRH | GLA1V | ROBIT | |||
| HLSE:PALLAS | HLSE:EAGLE | HLSE:KELAS | HLSE:NORRH | HLSE:GLA1V | HLSE:ROBIT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 30.7% | 9.2% | ||
| Latest Twelve Months | -103.2% | 18.9% | -202.0% | 8.4% | -60.4% | 228.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -96.0% | -621.4% | 0.5% | 0.4% | 0.3% | -0.9% | ||
| Prior Fiscal Year | -122.4% | -79.6% | 0.9% | -4.8% | 2.3% | -3.3% | ||
| Latest Fiscal Year | -105.0% | -51.3% | -1.2% | -5.5% | 1.1% | 1.2% | ||
| Latest Twelve Months | -105.0% | -51.3% | -1.2% | -5.5% | 0.9% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.3x | -8.8x | 17.9x | 27.0x | 9.1x | 12.5x | ||
| Price / LTM Sales | 0.3x | 1.7x | 0.3x | 0.6x | 0.3x | 0.3x | ||
| LTM P/E Ratio | -0.2x | -3.4x | -25.3x | -10.9x | 30.8x | 26.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -25.3x | -3.4x | 30.8x | |||||
| Historical LTM P/E Ratio | -12.9x | 20.0x | 123.5x | |||||
| Selected P/E Multiple | 28.4x | 29.9x | 31.4x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 30 | 31 | 33 | |||||
| (/) Shares Outstanding | 21.1 | 21.1 | 21.1 | |||||
| Implied Value Range | 1.41 | 1.49 | 1.56 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.41 | 1.49 | 1.56 | 1.32 | ||||
| Upside / (Downside) | 7.1% | 12.7% | 18.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PALLAS | EAGLE | KELAS | NORRH | GLA1V | ROBIT | |
| Value of Common Equity | 2 | 13 | 13 | 14 | 58 | 28 | |
| (/) Shares Outstanding | 1.3 | 204.1 | 3.4 | 11.0 | 42.0 | 21.1 | |
| Implied Stock Price | 1.64 | 0.06 | 3.90 | 1.31 | 1.38 | 1.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.64 | 0.06 | 3.90 | 1.31 | 1.38 | 1.32 | |
| 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 | |