Cibox Interactive

주가

0.03 EUR

적정가치

0.03 EUR

Benchmarks	Ticker	Full Ticker
Archos S.A.	-	ENXTPA:ALJXR
Guillemot Corporation S.A.	-	ENXTPA:GUI
2CRSI S.A.	-	ENXTPA:AL2SI
MGI Digital Technology Société Anonyme	-	ENXTPA:ALMDG
Matica Fintec S.p.A.	-	BIT:MFT
Cibox Inter@ctive	-	ENXTPA:ALCBX

Multiples Valuation: Price / Sales

주가

0.03 EUR

적정가치

0.03 EUR

상승 여력 있음

-9.8%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	ALJXR	GUI	AL2SI	ALMDG	MFT	ALCBX
	ENXTPA:ALJXR	ENXTPA:GUI	ENXTPA:AL2SI	ENXTPA:ALMDG	BIT:MFT	ENXTPA:ALCBX
Historical Sales Growth
5Y CAGR	-20.7%	8.0%	NM-	-3.7%	7.1%	-15.8%
3Y CAGR	-4.6%	-0.4%	-7.1%	10.2%	12.8%	-31.0%
Latest Twelve Months	57.4%	5.0%	-30.4%	8.8%	-6.4%	-34.9%

Historical Net Income Profit Margin
5 Year Average Margin	-34.6%	7.3%	-3.2%	14.3%	7.8%	-11.7%
Prior Fiscal Year	-8.1%	10.8%	-6.7%	13.4%	9.3%	-16.9%
Latest Fiscal Year	-13.2%	0.8%	-3.7%	14.8%	12.6%	-56.3%
Latest Twelve Months	-6.6%	5.0%	-3.7%	14.0%	12.6%	-34.5%

Current Trading Multiples
EV / LTM EBITDA	-36.0x	4.2x	52.1x	5.1x	3.9x	-4.9x
Price / LTM Sales	0.5x	0.7x	0.7x	1.5x	0.8x	0.9x
LTM P/E Ratio	-7.0x	13.5x	-18.4x	10.8x	6.3x	-2.7x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.5x	0.7x	1.5x
Historical LTM P/S Ratio	0.5x	0.7x	2.1x

Selected Price / Sales Multiple	0.8x	0.8x	0.9x
(x) LTM Sales	7	7	7
(=) Equity Value	5	5	6
(/) Shares Outstanding	206.7	206.7	206.7
Implied Value Range	0.02	0.03	0.03
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.02	0.03	0.03		0.03
Upside / (Downside)	-16.1%	-11.6%	-7.2%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	ALJXR	GUI	AL2SI	ALMDG	MFT	ALCBX

Value of Common Equity	13	85	90	88	18	6
(/) Shares Outstanding	58.1	14.4	22.3	6.2	10.9	206.7
Implied Stock Price	0.22	5.92	4.03	14.34	1.60	0.03
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.22	5.92	4.03	14.34	1.60	0.03

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

로딩 에러