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 | 1.3x - 1.5x | 1.4x |
| Historical Pb Multiple | 1.5x - 6.7x | 2.2x |
| Fair Value | €31.85 - €35.21 | €33.53 |
| Upside | 42.5% - 57.5% | 50.0% |
| Benchmarks | - | Full Ticker |
| Westag AG | - | DB:WUG |
| EcoUp Oyj | - | MUN:62H |
| Somec S.p.A. | - | BIT:SOM |
| Nordic Fibreboard AS | - | TLSE:SKN1T |
| InnoTec TSS AG | - | DB:TSS |
| STEICO SE | - | XTRA:ST5 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WUG | 62H | SOM | SKN1T | TSS | ST5 | |||
| DB:WUG | MUN:62H | BIT:SOM | TLSE:SKN1T | DB:TSS | XTRA:ST5 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -9.2% | NM- | NM- | NM- | -5.8% | 0.9% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -8.5% | -9.8% | ||
| Latest Twelve Months | 51.8% | 30.9% | 71.6% | -15.2% | -33.3% | -7.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.7% | -3.4% | 0.6% | 3.8% | 7.6% | 8.8% | ||
| Prior Fiscal Year | 1.3% | -6.5% | -3.1% | -8.9% | 8.3% | 10.7% | ||
| Latest Fiscal Year | 2.2% | -4.4% | -0.9% | -10.4% | 5.4% | 4.6% | ||
| Latest Twelve Months | 2.2% | -4.4% | -0.9% | -10.4% | 5.3% | 7.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.7% | -5.8% | -6.8% | 13.4% | 10.2% | 14.3% | ||
| Prior Fiscal Year | 3.3% | -10.1% | -46.4% | -14.4% | 12.3% | 18.9% | ||
| Latest Twelve Months | 5.2% | -7.6% | -20.7% | -19.6% | 6.7% | 8.7% | ||
| Next Fiscal Year | 3.6% | 15.4% | 34.8% | #NUM! | 8.6% | 7.1% | ||
| Two Fiscal Years Forward | 3.7% | 42.4% | 34.9% | -24.4% | 8.2% | 5.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 0.6x | 0.2x | 0.5x | 0.6x | 0.8x | ||
| Price / LTM EPS | 33.0x | -13.5x | -22.7x | -4.8x | 10.8x | 11.1x | ||
| Price / Book | 1.7x | 1.1x | 5.5x | 1.0x | 0.7x | 0.9x | ||
| Price / Fwd Book | 1.8x | 0.9x | 3.8x | 1.0x | 0.7x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.1x | 5.5x | |||||
| Historical P/B Ratio | 1.5x | 2.2x | 6.7x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) Book Value | 337 | 337 | 337 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WUG | 62H | SOM | SKN1T | TSS | ST5 | |
| Value of Common Equity | 138 | 18 | 73 | 4 | 64 | 315 | |
| (/) Shares Outstanding | 4.3 | 7.0 | 6.9 | 4.5 | 9.6 | 14.1 | |
| Implied Stock Price | 31.80 | 2.60 | 10.60 | 0.83 | 6.65 | 22.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.80 | 2.60 | 10.60 | 0.83 | 6.65 | 22.35 | |
| 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 | |