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 Pb Multiple | 2.7x - 3.0x | 2.9x |
| Historical Pb Multiple | 0.4x - 1.3x | 0.8x |
| Fair Value | £3.56 - £3.94 | £3.75 |
| Upside | -45.7% - -40.0% | -42.8% |
| Benchmarks | - | Full Ticker |
| Cellnex Telecom, S.A. | - | LSE:0R9C |
| Helios Towers plc | - | LSE:HTWS |
| LleidaNetworks Serveis Telemàtics, S.A. | - | BME:LLN |
| EuroTeleSites AG | - | BATS-CHIXE:ETSV |
| IHS Holding Limited | - | NYSE:IHS |
| Zegona Communications plc | - | LSE:ZEG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0R9C | HTWS | LLN | ETSV | IHS | ZEG | |||
| LSE:0R9C | LSE:HTWS | BME:LLN | BATS-CHIXE:ETSV | NYSE:IHS | LSE:ZEG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 90.6% | 133.5% | -26.2% | -6.5% | 17.4% | -1773.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.5% | -22.4% | 0.4% | -50.7% | -51.8% | -22.4% | ||
| Prior Fiscal Year | -7.8% | -13.9% | -2.1% | 11.1% | -93.0% | NA | ||
| Latest Fiscal Year | -0.7% | 4.2% | -15.1% | 11.3% | -95.4% | NA | ||
| Latest Twelve Months | -0.7% | 4.2% | -7.9% | 11.3% | -95.4% | -19.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.1% | -364.0% | -0.6% | 7.0% | -421.5% | -10.5% | ||
| Prior Fiscal Year | -2.1% | -2412.0% | -7.4% | NA | -318.1% | -26.5% | ||
| Latest Twelve Months | -0.2% | 1425.5% | -33.8% | 8.6% | -2971.4% | -10.2% | ||
| Next Fiscal Year | -0.2% | 182.3% | 1.7% | 9.4% | -41.7% | -0.3% | ||
| Two Fiscal Years Forward | 0.6% | 82.2% | 1.7% | 10.6% | -80.6% | 2.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.1x | 1.9x | 1.1x | 3.3x | 0.9x | 19.4x | ||
| Price / LTM EPS | -885.4x | 45.2x | -13.5x | 29.4x | -1.0x | -97.8x | ||
| Price / Book | 1.8x | 321.9x | 5.4x | 2.5x | -3.6x | 5.1x | ||
| Price / Fwd Book | 1.8x | 14.9x | 6.4x | 2.1x | -5.5x | 5.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -3.6x | 2.5x | 321.9x | |||||
| Historical P/B Ratio | 0.4x | 0.8x | 1.3x | |||||
| Selected P/B Multiple | 2.7x | 2.9x | 3.0x | |||||
| (x) Book Value | 1,158 | 1,158 | 1,158 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0R9C | HTWS | LLN | ETSV | IHS | ZEG | |
| Value of Common Equity | 24,864 | 1,508 | 19 | 806 | 1,651 | 5,853 | |
| (/) Shares Outstanding | 705.6 | 1,053.5 | 15.5 | 166.1 | 333.4 | 759.2 | |
| Implied Stock Price | 35.24 | 1.43 | 1.25 | 4.85 | 4.95 | 7.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.34 | 1.00 | 1.00 | 1.00 | 1.18 | |
| Implied Stock Price (Trading Cur) | 35.24 | 1.07 | 1.25 | 4.85 | 4.95 | 6.56 | |
| Trading Currency | EUR | GBP | EUR | EUR | USD | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.34 | 1.00 | 1.00 | 1.00 | 1.18 | |