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 | 5.6x - 6.1x | 5.8x |
| Historical Pb Multiple | 5.8x - 10.2x | 7.5x |
| Fair Value | €46.31 - €51.19 | €48.75 |
| Upside | -10.9% - -1.6% | -6.3% |
| Benchmarks | - | Full Ticker |
| ProSiebenSat.1 Media SE | - | XTRA:PSM |
| JCDecaux SE | - | DB:DCS |
| Clear Channel Outdoor Holdings, Inc. | - | DB:C7C1 |
| RTL Group S.A. | - | XTRA:RRTL |
| Métropole Télévision S.A. | - | DB:MMT |
| Ströer SE & Co. KGaA | - | XTRA:SAX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PSM | DCS | C7C1 | RRTL | MMT | SAX | |||
| XTRA:PSM | DB:DCS | DB:C7C1 | XTRA:RRTL | DB:MMT | XTRA:SAX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -34.2% | -0.5% | NM- | -15.1% | -0.1% | 6.1% | ||
| 3Y CAGR | -51.8% | NM- | NM- | -36.5% | -15.0% | 2.3% | ||
| Latest Twelve Months | 141.1% | 23.8% | 18.6% | -5.4% | -26.2% | 45.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | -1.4% | -17.3% | 12.8% | 16.9% | 6.1% | ||
| Prior Fiscal Year | -3.2% | 6.3% | -11.3% | 5.6% | 17.8% | 4.8% | ||
| Latest Fiscal Year | 1.3% | 7.1% | -8.4% | 5.3% | 13.2% | 6.4% | ||
| Latest Twelve Months | 1.3% | 7.1% | -7.5% | 5.3% | 13.2% | 6.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.2% | -0.5% | NA | 15.7% | 21.3% | 22.6% | ||
| Prior Fiscal Year | -9.0% | 11.3% | NM | 8.1% | 18.7% | 20.6% | ||
| Latest Twelve Months | 4.0% | 12.5% | NM | 7.8% | 13.2% | 30.3% | ||
| Next Fiscal Year | 15.8% | 11.4% | 1.9% | 10.2% | 12.8% | 39.2% | ||
| Two Fiscal Years Forward | 14.0% | 11.3% | 0.8% | 9.9% | 12.0% | 39.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.9x | 0.4x | 0.8x | 1.2x | 1.4x | ||
| Price / LTM EPS | 26.5x | 12.0x | -4.9x | 14.8x | 9.0x | 20.5x | ||
| Price / Book | 1.0x | 1.4x | -0.2x | 1.1x | 1.2x | 6.0x | ||
| Price / Fwd Book | 1.0x | 1.4x | -0.1x | 1.2x | 1.2x | 5.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.2x | 1.1x | 1.4x | |||||
| Historical P/B Ratio | 5.8x | 7.5x | 10.2x | |||||
| Selected P/B Multiple | 5.6x | 5.8x | 6.1x | |||||
| (x) Book Value | 466 | 466 | 466 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PSM | DCS | C7C1 | RRTL | MMT | SAX | |
| Value of Common Equity | 1,605 | 3,388 | 556 | 4,990 | 1,554 | 2,904 | |
| (/) Shares Outstanding | 226.9 | 240.8 | 496.7 | 154.7 | 125.8 | 55.8 | |
| Implied Stock Price | 7.08 | 14.07 | 1.12 | 32.25 | 12.36 | 52.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.11 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.08 | 14.07 | 1.01 | 32.25 | 12.36 | 52.00 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.11 | 1.00 | 1.00 | 1.00 | |