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 | 19.9x - 22.0x | 21.0x |
| Selected Fwd P/E Multiple | 13.3x - 14.7x | 14.0x |
| Fair Value | €29.11 - €32.17 | €30.64 |
| Upside | -22.1% - -13.9% | -18.0% |
| Benchmarks | - | Full Ticker |
| q.beyond AG | - | XTRA:QBY |
| PRO DV AG | - | XTRA:PDA0 |
| Seven Principles AG | - | XTRA:T3T1 |
| mVISE AG | - | XTRA:C1V |
| KPS AG | - | XTRA:KSC |
| IONOS Group SE | - | XTRA:IOS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| QBY | PDA0 | T3T1 | C1V | KSC | IOS | |||
| XTRA:QBY | XTRA:PDA0 | XTRA:T3T1 | XTRA:C1V | XTRA:KSC | XTRA:IOS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 23.1% | NM- | NM- | NM- | 25.8% | ||
| 3Y CAGR | NM- | -2.6% | -10.5% | NM- | NM- | 40.7% | ||
| Latest Twelve Months | 71.6% | -77.2% | 19.9% | -16.3% | -108.9% | 52.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.0% | 3.0% | 1.4% | -17.7% | 0.2% | 9.3% | ||
| Prior Fiscal Year | -9.2% | 8.5% | 1.6% | -24.1% | -0.7% | 12.2% | ||
| Latest Fiscal Year | -2.6% | 2.3% | 2.1% | -42.7% | -16.0% | 10.9% | ||
| Latest Twelve Months | -1.7% | 2.3% | 2.1% | -42.7% | -13.7% | 12.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.0x | 14.5x | 12.6x | 153.1x | 12.9x | 13.4x | ||
| Price / LTM Sales | 0.6x | 1.0x | 0.3x | 1.0x | 0.2x | 3.0x | ||
| LTM P/E Ratio | -35.0x | 42.3x | 13.8x | -2.5x | -1.6x | 24.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -35.0x | -1.6x | 42.3x | |||||
| Historical LTM P/E Ratio | 16.7x | 18.7x | 20.8x | |||||
| Selected P/E Multiple | 19.9x | 21.0x | 22.0x | |||||
| (x) LTM Net Income | 211 | 211 | 211 | |||||
| (=) Equity Value | 4,207 | 4,428 | 4,650 | |||||
| (/) Shares Outstanding | 138.5 | 138.5 | 138.5 | |||||
| Implied Value Range | 30.38 | 31.97 | 33.57 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 30.38 | 31.97 | 33.57 | 37.35 | ||||
| Upside / (Downside) | -18.7% | -14.4% | -10.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | QBY | PDA0 | T3T1 | C1V | KSC | IOS | |
| Value of Common Equity | 114 | 4 | 19 | 10 | 30 | 5,173 | |
| (/) Shares Outstanding | 124.6 | 1.4 | 3.8 | 21.3 | 41.2 | 138.5 | |
| Implied Stock Price | 0.92 | 2.58 | 5.10 | 0.45 | 0.73 | 37.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.92 | 2.58 | 5.10 | 0.45 | 0.73 | 37.35 | |
| 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 | |