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 |
---|---|---|
Adjusted Earnings | -44.104 K - 1.016 M | 433.01 K |
Discount Rate | 9.0% - 7.0% | 8.0% |
Fair Value | €0.57 - €19.32 | €7.95 |
Upside | -91.2% - 199.5% | 23.2% |
Estimate Adjusted EBIT Margin | |||||||
Fiscal Year Ending | LTM | ||||||
Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Mar-25 | ||
(EUR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
Revenue | 7 | 9 | 10 | 10 | 10 | 10 | |
Adjusted EBITDA Build-up | |||||||
EBT, Incl. Unusual Items | 0 | 1 | 1 | (1) | 0 | 0 | |
(+) Net Interest Expense | |||||||
(+) Other Non Operating Exp. | 0 | ||||||
(+) D&A | 0 | 0 | 0 | 1 | 1 | 1 | |
(+) Non-recurring Items | 1 | ||||||
Adjusted EBITDA | 1 | 1 | 1 | 0 | 1 | 1 | |
(-) D&A | (0) | (0) | (0) | (1) | (1) | (1) | |
Adjusted EBIT | 0 | 1 | 1 | (0) | 0 | 0 | |
% of Revenue | 3.9% | 9.4% | 6.5% | -0.7% | 1.7% | 1.1% | |
Low | Median | High | |||||
Adjusted EBIT Margin | 0.0% | 3.9% | 9.4% |
Equity Waterfall | |||||||
Model | |||||||
(EUR in millions) | Low | Mid | High | Market | |||
Enterprise Value | (0) | 5 | 15 | 4 | |||
(+) Cash & Short Term Investments | 1 | 1 | 1 | 1 | |||
(+) Investments & Other | 0 | 0 | 0 | 0 | |||
(-) Debt | 0 | 0 | 0 | 0 | |||
(-) Other Liabilities | 0 | 0 | 0 | 0 | |||
(-) Preferred Stock | 0 | 0 | 0 | 0 | |||
(-) Other | 0 | 0 | 0 | 0 | |||
Value of Common Equity | 0 | 6 | 15 | 5 | |||
(/) Shares Outstanding | 0.8 | 0.8 | 0.8 | 0.8 | |||
Implied Stock Price (EUR) | 0.57 | 7.95 | 19.32 | 6.45 | |||
FX Rate: EUR/EUR | 1.00 | 1.00 | 1.00 | 1.00 | |||
Implied Stock Price (EUR) | 0.57 | 7.95 | 19.32 | 6.45 | |||
Upside / (Downside) | -91.18% | 23.21% | 199.47% | ||||
Stock Price | 6.45 | ||||||
Stock Price Close | 6.45 | ||||||
Restatment Type | Original | ||||||
Reporting Currency | EUR | ||||||
Trading Currency | EUR | ||||||
FX Rate: EUR/EUR | 1.00 | ||||||
Market Cap | 5.1 | ||||||
Shares Outstanding | 0.8 | ||||||
Share Exchange Ratio | 1.0 | ||||||
Liquid Long-term Investments | 0 |