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 | -136.0x - -150.3x | -143.1x |
| Selected Fwd P/E Multiple | 26.2x - 28.9x | 27.6x |
| Fair Value | $7 - $7.74 | $7.37 |
| Upside | -13.2% - -4.1% | -8.6% |
| Benchmarks | - | Full Ticker |
| DigitalOcean Holdings, Inc. | - | DB:0SU |
| Keyrus S.A. | - | ENXTPA:ALKEY |
| Witbe S.A. | - | ENXTPA:ALWIT |
| iomart Group plc | - | DB:LYU |
| Alten S.A. | - | ENXTPA:ATE |
| OVH Groupe S.A. | - | OTCPK:OVHF.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0SU | ALKEY | ALWIT | LYU | ATE | OVHF.F | |||
| DB:0SU | ENXTPA:ALKEY | ENXTPA:ALWIT | DB:LYU | ENXTPA:ATE | OTCPK:OVHF.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -16.9% | NM- | -12.9% | 2.6% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -14.2% | -3.6% | NM- | ||
| Latest Twelve Months | 335.3% | -136.0% | -67.6% | -48.5% | -20.1% | 81.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.0% | 1.0% | 0.0% | 8.0% | 6.9% | -3.7% | ||
| Prior Fiscal Year | 2.8% | 1.1% | 2.9% | 6.0% | 5.7% | -4.5% | ||
| Latest Fiscal Year | 10.8% | 0.9% | -6.6% | 5.1% | 4.5% | -1.0% | ||
| Latest Twelve Months | 10.8% | -0.5% | -4.0% | 2.7% | 4.5% | -0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.5x | 13.6x | -2.9x | 3.3x | 7.2x | 6.9x | ||
| Price / LTM Sales | 4.0x | 0.3x | 0.4x | 0.3x | 0.8x | 1.1x | ||
| LTM P/E Ratio | 37.2x | -67.8x | -9.0x | 10.7x | 17.0x | -212.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -67.8x | 10.7x | 37.2x | |||||
| Historical LTM P/E Ratio | -162.6x | -56.8x | -51.7x | |||||
| Selected P/E Multiple | -136.0x | -143.1x | -150.3x | |||||
| (x) LTM Net Income | (5) | (5) | (5) | |||||
| (=) Equity Value | 721 | 759 | 797 | |||||
| (/) Shares Outstanding | 151.7 | 151.7 | 151.7 | |||||
| Implied Value Range | 4.75 | 5.01 | 5.26 | |||||
| FX Rate: EUR/USD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.15 | 5.42 | 5.69 | 8.07 | ||||
| Upside / (Downside) | -36.2% | -32.9% | -29.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0SU | ALKEY | ALWIT | LYU | ATE | OVHF.F | |
| Value of Common Equity | 3,087 | 119 | 8 | 35 | 3,176 | 1,131 | |
| (/) Shares Outstanding | 92.1 | 15.9 | 4.1 | 112.6 | 34.8 | 151.7 | |
| Implied Stock Price | 33.52 | 7.50 | 2.05 | 0.31 | 91.25 | 7.46 | |
| FX Conversion Rate to Trading Currency | 1.08 | 1.00 | 1.00 | 0.84 | 1.00 | 0.92 | |
| Implied Stock Price (Trading Cur) | 30.97 | 7.50 | 2.05 | 0.37 | 91.25 | 8.07 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.08 | 1.00 | 1.00 | 0.84 | 1.00 | 0.92 | |