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 | 22.3x - 24.7x | 23.5x |
| Selected Fwd P/E Multiple | 12.9x - 14.2x | 13.5x |
| Fair Value | €53.73 - €59.38 | €56.56 |
| Upside | 11.8% - 23.6% | 17.7% |
| Benchmarks | - | Full Ticker |
| ProSiebenSat.1 Media SE | - | XTRA:PSM |
| JCDecaux SE | - | DB:DCS |
| RTL Group S.A. | - | XTRA:RRTL |
| Publicis Groupe S.A. | - | DB:PU4 |
| Atresmedia Corporación de Medios de Comunicación, S.A. | - | DB:YT2A |
| Ströer SE & Co. KGaA | - | XTRA:SAX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PSM | DCS | RRTL | PU4 | YT2A | SAX | |||
| XTRA:PSM | DB:DCS | XTRA:RRTL | DB:PU4 | DB:YT2A | XTRA:SAX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -34.2% | -0.5% | -15.1% | 14.6% | 0.4% | 6.1% | ||
| 3Y CAGR | -51.8% | NM- | -36.5% | 17.4% | 0.5% | 2.3% | ||
| Latest Twelve Months | 88.3% | 23.8% | -5.4% | 17.0% | -36.2% | 46.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.4% | -1.4% | 12.8% | 8.6% | 12.4% | 6.1% | ||
| Prior Fiscal Year | -3.2% | 6.3% | 5.6% | 8.9% | 19.3% | 4.8% | ||
| Latest Fiscal Year | 1.3% | 7.1% | 5.3% | 10.4% | 13.1% | 6.4% | ||
| Latest Twelve Months | -0.3% | 7.1% | 5.3% | 10.1% | 12.8% | 6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.0x | 8.7x | 9.4x | 8.6x | 4.8x | 7.6x | ||
| Price / LTM Sales | 0.4x | 0.9x | 0.9x | 1.2x | 1.2x | 1.3x | ||
| LTM P/E Ratio | -147.5x | 13.1x | 16.2x | 12.3x | 9.3x | 19.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -147.5x | 12.3x | 16.2x | |||||
| Historical LTM P/E Ratio | 14.6x | 29.2x | 202.0x | |||||
| Selected P/E Multiple | 22.3x | 23.5x | 24.7x | |||||
| (x) LTM Net Income | 138 | 138 | 138 | |||||
| (=) Equity Value | 3,090 | 3,253 | 3,416 | |||||
| (/) Shares Outstanding | 55.8 | 55.8 | 55.8 | |||||
| Implied Value Range | 55.33 | 58.25 | 61.16 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 55.33 | 58.25 | 61.16 | 48.05 | ||||
| Upside / (Downside) | 15.2% | 21.2% | 27.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PSM | DCS | RRTL | PU4 | YT2A | SAX | |
| Value of Common Equity | 1,627 | 3,728 | 5,455 | 21,224 | 1,123 | 2,684 | |
| (/) Shares Outstanding | 226.9 | 240.8 | 154.7 | 250.8 | 225.2 | 55.8 | |
| Implied Stock Price | 7.17 | 15.48 | 35.25 | 84.62 | 4.99 | 48.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.17 | 15.48 | 35.25 | 84.62 | 4.99 | 48.05 | |
| 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 | |
The video below provides an overview of the key benefits to help you get the most out of InvestingPro.