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 Ps Multiple | 4.2x - 4.7x | 4.4x |
| Selected Fwd Ps Multiple | 3.7x - 4.1x | 3.9x |
| Fair Value | $5.32 - $5.88 | $5.60 |
| Upside | -12.1% - -2.8% | -7.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Acciona, S.A. | - | BIT:1ANA |
| Nippon Gas Co., Ltd. | - | DB:NG0 |
| AS Infortar | - | DB:X8K |
| Ferrellgas Partners, L.P. | - | OTCPK:FGPR |
| Tesgas S.A. | - | WSE:TSG |
| Snam S.p.A. | - | OTCPK:SNMR.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1ANA | NG0 | X8K | FGPR | TSG | SNMR.F | |||
| BIT:1ANA | DB:NG0 | DB:X8K | OTCPK:FGPR | WSE:TSG | OTCPK:SNMR.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 21.5% | 8.6% | 48.9% | 1.8% | -8.8% | 6.0% | ||
| 3Y CAGR | 34.1% | 7.2% | 49.3% | 1.5% | -11.0% | 2.7% | ||
| Latest Twelve Months | 16.2% | 2.9% | 30.4% | 5.3% | -41.6% | -14.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.5% | 5.7% | 14.8% | 1.8% | 3.2% | 33.6% | ||
| Prior Fiscal Year | 3.0% | 5.6% | 27.1% | 0.5% | 3.0% | 26.5% | ||
| Latest Fiscal Year | 2.0% | 5.8% | 13.9% | -3.0% | -0.3% | 35.3% | ||
| Latest Twelve Months | 2.0% | 5.8% | 8.6% | -3.8% | -6.3% | 38.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.3x | 10.6x | 22.8x | 6.3x | -25.2x | 11.0x | ||
| Price / LTM Sales | 0.4x | 1.4x | 0.7x | 0.0x | 0.4x | 4.7x | ||
| LTM P/E Ratio | 20.8x | 25.0x | 8.0x | -0.7x | -6.1x | 12.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.4x | 1.4x | |||||
| Historical LTM P/S Ratio | 3.5x | 4.3x | 5.6x | |||||
| Selected Price / Sales Multiple | 4.2x | 4.4x | 4.7x | |||||
| (x) LTM Sales | 3,642 | 3,642 | 3,642 | |||||
| (=) Equity Value | 15,348 | 16,156 | 16,963 | |||||
| (/) Shares Outstanding | 3,354.4 | 3,354.4 | 3,354.4 | |||||
| Implied Value Range | 4.58 | 4.82 | 5.06 | |||||
| FX Rate: EUR/USD | 0.8 | 0.8 | 0.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.39 | 5.67 | 5.95 | 6.05 | ||||
| Upside / (Downside) | -11.0% | -6.3% | -1.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1ANA | NG0 | X8K | FGPR | TSG | SNMR.F | |
| Value of Common Equity | 8,371 | 285,774 | 975 | 51 | 27 | 17,238 | |
| (/) Shares Outstanding | 54.4 | 109.0 | 20.4 | 4.9 | 11.4 | 3,354.4 | |
| Implied Stock Price | 153.80 | 2,621.35 | 47.70 | 10.45 | 2.39 | 5.14 | |
| FX Conversion Rate to Trading Currency | 1.00 | 170.22 | 1.00 | 1.00 | 1.00 | 0.85 | |
| Implied Stock Price (Trading Cur) | 153.80 | 15.40 | 47.70 | 10.45 | 2.39 | 6.05 | |
| Trading Currency | EUR | EUR | EUR | USD | PLN | USD | |
| FX Rate to Reporting Currency | 1.00 | 170.22 | 1.00 | 1.00 | 1.00 | 0.85 | |