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 | 53.8x - 59.5x | 56.6x |
| Selected Fwd P/E Multiple | 33.1x - 36.6x | 34.8x |
| Fair Value | €1,567 - €1,732 | €1,649 |
| Upside | 6.4% - 17.6% | 12.0% |
| Benchmarks | - | Full Ticker |
| Worldline SA | - | ENXTPA:WLN |
| PayPal Holdings, Inc. | - | DB:2PP |
| Edenred SE | - | ENXTPA:EDEN |
| Payoneer Global Inc. | - | NasdaqGM:PAYO |
| Toast, Inc. | - | BST:71Y |
| Adyen N.V. | - | ENXTAM:ADYEN |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WLN | 2PP | EDEN | PAYO | 71Y | ADYEN | |||
| ENXTPA:WLN | DB:2PP | ENXTPA:EDEN | NasdaqGM:PAYO | BST:71Y | ENXTAM:ADYEN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 11.0% | 10.2% | NM- | NM- | 31.6% | ||
| 3Y CAGR | NM- | -0.2% | 17.4% | NM- | NM- | 25.4% | ||
| Latest Twelve Months | 63.7% | -2.3% | 89.9% | 29.8% | 107.7% | 32.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.7% | 14.2% | 19.3% | 1.7% | -15.2% | 43.0% | ||
| Prior Fiscal Year | -17.7% | 14.3% | 11.6% | 11.2% | -6.4% | 42.9% | ||
| Latest Fiscal Year | -6.4% | 13.0% | 19.4% | 12.4% | 0.4% | 45.9% | ||
| Latest Twelve Months | -6.4% | 13.0% | 19.4% | 12.4% | 0.4% | 45.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.9x | 10.8x | 9.6x | 13.3x | 175.8x | 39.4x | ||
| Price / LTM Sales | 0.4x | 2.2x | 2.9x | 2.8x | 4.2x | 23.5x | ||
| LTM P/E Ratio | -6.4x | 16.9x | 14.8x | 22.5x | 1100.1x | 51.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.4x | 16.9x | 1100.1x | |||||
| Historical LTM P/E Ratio | 51.2x | 71.8x | 230.6x | |||||
| Selected P/E Multiple | 53.8x | 56.6x | 59.5x | |||||
| (x) LTM Net Income | 925 | 925 | 925 | |||||
| (=) Equity Value | 49,782 | 52,402 | 55,022 | |||||
| (/) Shares Outstanding | 31.5 | 31.5 | 31.5 | |||||
| Implied Value Range | 1,581.13 | 1,664.34 | 1,747.56 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,581.13 | 1,664.34 | 1,747.56 | 1,472.80 | ||||
| Upside / (Downside) | 7.4% | 13.0% | 18.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WLN | 2PP | EDEN | PAYO | 71Y | ADYEN | |
| Value of Common Equity | 1,827 | 68,896 | 7,483 | 2,728 | 22,563 | 46,371 | |
| (/) Shares Outstanding | 283.6 | 989.2 | 240.1 | 359.9 | 684.3 | 31.5 | |
| Implied Stock Price | 6.44 | 69.65 | 31.17 | 7.58 | 32.97 | 1,472.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.08 | 1.00 | 1.00 | 1.08 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.44 | 64.77 | 31.17 | 7.58 | 30.67 | 1,472.80 | |
| Trading Currency | EUR | EUR | EUR | USD | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.08 | 1.00 | 1.00 | 1.08 | 1.00 | |