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 | 9.4x - 10.4x | 9.9x |
| Selected Fwd P/E Multiple | 9.0x - 9.9x | 9.4x |
| Fair Value | €8.65 - €9.56 | €9.10 |
| Upside | 0.2% - 10.8% | 5.5% |
| Benchmarks | - | Full Ticker |
| NOS, S.G.P.S., S.A. | - | DB:PMV |
| Proximus PLC | - | WBAG:PROX |
| Deutsche Telekom AG | - | WBAG:DTE |
| Koninklijke KPN N.V. | - | WBAG:KPN |
| Hellenic Telecommunications Organization S.A. | - | ATSE:HTO |
| Telekom Austria AG | - | LSE:0NKL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PMV | PROX | DTE | KPN | HTO | 0NKL | |||
| DB:PMV | WBAG:PROX | WBAG:DTE | WBAG:KPN | ATSE:HTO | LSE:0NKL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.8% | 3.7% | 23.7% | 5.4% | 0.0% | 13.9% | ||
| 3Y CAGR | 23.6% | 0.3% | 41.3% | -14.4% | 1.8% | 11.3% | ||
| Latest Twelve Months | 50.4% | 25.2% | 173.9% | -0.5% | -9.9% | -3.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.2% | 7.7% | 9.9% | 15.6% | 12.6% | 10.7% | ||
| Prior Fiscal Year | 11.3% | 6.0% | 3.6% | 14.7% | 15.3% | 12.5% | ||
| Latest Fiscal Year | 16.1% | 7.0% | 9.5% | 14.2% | 13.3% | 11.8% | ||
| Latest Twelve Months | 16.1% | 7.0% | 9.5% | 14.2% | 13.3% | 11.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.3x | 4.6x | 8.3x | 9.2x | 5.9x | 4.8x | ||
| Price / LTM Sales | 1.3x | 0.3x | 1.4x | 2.7x | 1.7x | 1.1x | ||
| LTM P/E Ratio | 8.2x | 4.9x | 14.9x | 19.1x | 12.7x | 9.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.9x | 12.7x | 19.1x | |||||
| Historical LTM P/E Ratio | 7.1x | 9.2x | 11.1x | |||||
| Selected P/E Multiple | 9.4x | 9.9x | 10.4x | |||||
| (x) LTM Net Income | 626 | 626 | 626 | |||||
| (=) Equity Value | 5,902 | 6,212 | 6,523 | |||||
| (/) Shares Outstanding | 664.1 | 664.1 | 664.1 | |||||
| Implied Value Range | 8.89 | 9.35 | 9.82 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.89 | 9.35 | 9.82 | 8.63 | ||||
| Upside / (Downside) | 3.0% | 8.4% | 13.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PMV | PROX | DTE | KPN | HTO | 0NKL | |
| Value of Common Equity | 2,229 | 2,193 | 167,376 | 15,242 | 6,071 | 5,731 | |
| (/) Shares Outstanding | 511.3 | 322.5 | 4,889.7 | 3,886.3 | 404.7 | 664.1 | |
| Implied Stock Price | 4.36 | 6.80 | 34.23 | 3.92 | 15.00 | 8.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.36 | 6.80 | 34.23 | 3.92 | 15.00 | 8.63 | |
| 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 | |