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 | 18.5x - 20.4x | 19.5x |
| Selected Fwd P/E Multiple | 10.1x - 11.1x | 10.6x |
| Fair Value | €21.60 - €23.87 | €22.74 |
| Upside | -23.4% - -15.3% | -19.4% |
| Benchmarks | - | Full Ticker |
| DCI Database for Commerce and Industry AG | - | DB:DCIK |
| niiio finance group AG | - | DUSE:NIII |
| q.beyond AG | - | XTRA:QBY |
| DATAGROUP SE | - | XTRA:D6H |
| mVISE AG | - | XTRA:C1V |
| IONOS Group SE | - | XTRA:IOS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DCIK | NIII | QBY | D6H | C1V | IOS | |||
| DB:DCIK | DUSE:NIII | XTRA:QBY | XTRA:D6H | XTRA:C1V | XTRA:IOS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -72.7% | NM- | NM- | 12.5% | NM- | 25.8% | ||
| 3Y CAGR | -94.4% | NM- | NM- | 8.1% | NM- | 40.7% | ||
| Latest Twelve Months | -100.0% | -190.4% | 71.7% | -8.9% | -16.3% | -2.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 28.8% | -130.6% | -7.6% | 4.0% | -17.7% | 8.9% | ||
| Prior Fiscal Year | 27.9% | -36.5% | -9.2% | 5.7% | -24.1% | 12.2% | ||
| Latest Fiscal Year | 0.0% | -36.1% | -2.6% | 4.9% | -42.7% | 10.9% | ||
| Latest Twelve Months | 0.0% | -55.3% | -2.6% | 4.4% | -42.7% | 10.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -7.5x | -1.4x | 14.1x | 9.8x | 171.5x | 12.0x | ||
| Price / LTM Sales | 5.9x | 1.6x | 0.5x | 0.8x | 1.3x | 2.5x | ||
| LTM P/E Ratio | 49298.7x | -2.9x | -18.5x | 18.4x | -2.9x | 22.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -18.5x | -2.9x | 49298.7x | |||||
| Historical LTM P/E Ratio | 16.7x | 19.8x | 22.9x | |||||
| Selected P/E Multiple | 18.5x | 19.5x | 20.4x | |||||
| (x) LTM Net Income | 170 | 170 | 170 | |||||
| (=) Equity Value | 3,137 | 3,302 | 3,467 | |||||
| (/) Shares Outstanding | 138.0 | 138.0 | 138.0 | |||||
| Implied Value Range | 22.72 | 23.92 | 25.12 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 22.72 | 23.92 | 25.12 | 28.20 | ||||
| Upside / (Downside) | -19.4% | -15.2% | -10.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DCIK | NIII | QBY | D6H | C1V | IOS | |
| Value of Common Equity | 8 | 17 | 91 | 450 | 12 | 3,893 | |
| (/) Shares Outstanding | 1.5 | 36.0 | 124.6 | 8.3 | 21.3 | 138.0 | |
| Implied Stock Price | 5.20 | 0.47 | 0.73 | 54.00 | 0.55 | 28.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.20 | 0.47 | 0.73 | 54.00 | 0.55 | 28.20 | |
| 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 | |