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 | 2.3x - 2.5x | 2.4x |
Selected Fwd Ps Multiple | 1.9x - 2.1x | 2.0x |
Fair Value | €26.10 - €28.85 | €27.47 |
Upside | -35.5% - -28.7% | -32.1% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
KPS AG | - | XTRA:KSC |
DCI Database for Commerce and Industry AG | - | DB:DCIK |
q.beyond AG | - | XTRA:QBY |
RealTech AG | - | XTRA:RTC |
mVISE AG | - | XTRA:C1V |
IONOS Group SE | - | XTRA:IOS |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
KSC | DCIK | QBY | RTC | C1V | IOS | |||
XTRA:KSC | DB:DCIK | XTRA:QBY | XTRA:RTC | XTRA:C1V | XTRA:IOS | |||
Historical Sales Growth | ||||||||
5Y CAGR | -4.5% | -3.6% | -4.2% | -1.0% | -16.7% | 11.0% | ||
3Y CAGR | -2.9% | -6.8% | 7.5% | 1.1% | -16.4% | 12.2% | ||
Latest Twelve Months | -15.5% | 4.0% | 1.1% | -3.6% | -34.2% | 13.2% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 0.2% | 28.8% | -9.5% | -7.9% | -17.7% | 9.1% | ||
Prior Fiscal Year | -0.7% | 27.9% | -9.2% | 2.3% | -24.1% | 12.2% | ||
Latest Fiscal Year | -16.0% | 0.0% | -2.6% | 1.7% | -42.7% | 10.9% | ||
Latest Twelve Months | -13.7% | 0.0% | -2.1% | 1.7% | -42.7% | 11.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 13.6x | -6.4x | 19.2x | -5.5x | 167.4x | 15.3x | ||
Price / LTM Sales | 0.2x | 5.5x | 0.6x | 0.5x | 1.2x | 3.4x | ||
LTM P/E Ratio | -1.8x | 46454.5x | -28.5x | 33.0x | -2.8x | 30.1x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.2x | 0.6x | 5.5x | |||||
Historical LTM P/S Ratio | 0.0x | 1.7x | 2.0x | |||||
Selected Price / Sales Multiple | 2.3x | 2.4x | 2.5x | |||||
(x) LTM Sales | 1,634 | 1,634 | 1,634 | |||||
(=) Equity Value | 3,691 | 3,886 | 4,080 | |||||
(/) Shares Outstanding | 138.7 | 138.7 | 138.7 | |||||
Implied Value Range | 26.62 | 28.02 | 29.42 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 26.62 | 28.02 | 29.42 | 40.45 | ||||
Upside / (Downside) | -34.2% | -30.7% | -27.3% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | KSC | DCIK | QBY | RTC | C1V | IOS | |
Value of Common Equity | 34 | 7 | 119 | 6 | 11 | 5,609 | |
(/) Shares Outstanding | 41.2 | 1.5 | 124.6 | 5.4 | 21.3 | 138.7 | |
Implied Stock Price | 0.82 | 4.90 | 0.96 | 1.03 | 0.53 | 40.45 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 0.82 | 4.90 | 0.96 | 1.03 | 0.53 | 40.45 | |
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 |