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 | 0.9x - 1.0x | 0.9x |
| Historical Pb Multiple | 0.7x - 4.3x | 0.9x |
| Fair Value | €17.57 - €19.42 | €18.49 |
| Upside | 37.9% - 52.4% | 45.2% |
| Benchmarks | - | Full Ticker |
| MEDICLIN Aktiengesellschaft | - | XTRA:MED |
| Gesundheitswelt Chiemgau AG | - | MUN:JTH |
| LIMES Schlosskliniken AG | - | XTRA:LIK |
| Arzneiwerk AG VIDA | - | DB:TLIK |
| MedNation AG | - | XTRA:EIF |
| Medios AG | - | XTRA:ILM1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MED | JTH | LIK | TLIK | EIF | ILM1 | |||
| XTRA:MED | MUN:JTH | XTRA:LIK | DB:TLIK | XTRA:EIF | XTRA:ILM1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 20.8% | -10.0% | NM- | NM- | NM- | 5.2% | ||
| 3Y CAGR | 157.1% | -12.0% | -7.6% | NM- | NM- | 19.2% | ||
| Latest Twelve Months | 541.3% | -41.4% | -8.4% | 69.5% | -78.3% | -16.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.3% | 5.0% | 8.4% | -11.6% | -3.3% | 0.9% | ||
| Prior Fiscal Year | -1.4% | 4.8% | 9.1% | -4.9% | 1.1% | 1.1% | ||
| Latest Fiscal Year | 3.3% | 2.6% | 8.3% | -403.5% | 0.2% | 0.7% | ||
| Latest Twelve Months | 3.4% | 2.6% | 8.3% | -340.9% | 0.2% | 0.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.1% | NA | 25.6% | -16710978.5% | -10.7% | 3.9% | ||
| Prior Fiscal Year | -5.3% | NA | 24.4% | NM | 4.6% | 4.1% | ||
| Latest Twelve Months | 12.4% | NA | 17.1% | NA | 0.9% | 3.0% | ||
| Next Fiscal Year | 11.8% | 6.8% | 33.4% | #NUM! | 0.7% | 4.9% | ||
| Two Fiscal Years Forward | 8.5% | 6.7% | 29.4% | 156.7% | 0.7% | 6.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.3x | 2.9x | 0.0x | 0.1x | 0.2x | ||
| Price / LTM EPS | 5.4x | 11.9x | 34.5x | 0.0x | 34.9x | 21.5x | ||
| Price / Book | 0.6x | NA | 5.4x | NA | 0.3x | 0.6x | ||
| Price / Fwd Book | 0.6x | 0.6x | 3.9x | -24.3x | 0.4x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.6x | 5.4x | |||||
| Historical P/B Ratio | 0.7x | 0.9x | 4.3x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) Book Value | 517 | 517 | 517 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MED | JTH | LIK | TLIK | EIF | ILM1 | |
| Value of Common Equity | 140 | 24 | 108 | 2 | 4 | 325 | |
| (/) Shares Outstanding | 47.5 | 2.0 | 0.3 | 6.2 | 2.8 | 25.5 | |
| Implied Stock Price | 2.94 | 12.50 | 370.00 | 0.30 | 1.52 | 12.74 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.94 | 12.50 | 370.00 | 0.30 | 1.52 | 12.74 | |
| 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 | |