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 |