이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0.5x - 0.5x | 0.5x |
| Selected Fwd Revenue Multiple | 1.0x - 1.1x | 1.0x |
| Fair Value | €2.26 - €2.52 | €2.39 |
| Upside | 55.5% - 74.0% | 64.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Groupe MEDIA 6 | EDI | ENXTPA:EDI |
| Bilendi SA | ALBLD | ENXTPA:ALBLD |
| Qwamplify | ALQWA | ENXTPA:ALQWA |
| AdUX SA | ALDUX | ENXTPA:ALDUX |
| JCDecaux SE | DEC | ENXTPA:DEC |
| NetMedia Group société anonyme | ALNMG | ENXTPA:ALNMG |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| EDI | ALBLD | ALQWA | ALDUX | DEC | ALNMG | |||
| ENXTPA:EDI | ENXTPA:ALBLD | ENXTPA:ALQWA | ENXTPA:ALDUX | ENXTPA:DEC | ENXTPA:ALNMG | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 2.7% | 16.5% | 6.3% | -3.4% | 0.8% | 5.4% | ||
| 3Y CAGR | 10.2% | 22.5% | 8.1% | 7.2% | 12.9% | 33.2% | ||
| Latest Twelve Months | -10.7% | 3.4% | 0.7% | 3.8% | 10.2% | 26.7% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 1.5% | 10.2% | 12.5% | 1.2% | 4.4% | -14.6% | ||
| Prior Fiscal Year | 5.7% | 10.1% | 11.8% | 7.5% | 11.8% | -14.8% | ||
| Latest Fiscal Year | 0.7% | 7.7% | 7.2% | 11.1% | 11.0% | -8.3% | ||
| Latest Twelve Months | 0.7% | 10.6% | 8.6% | 12.6% | 11.0% | 0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.41x | 1.46x | 0.12x | 0.72x | 1.71x | 0.33x | ||
| EV / LTM EBIT | 57.4x | 13.7x | 1.4x | 5.7x | 15.5x | 40.0x | ||
| Price / LTM Sales | 0.29x | 1.47x | 0.37x | 0.47x | 0.92x | 0.28x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.12x | 0.72x | 1.71x | |||||
| Historical EV / LTM Revenue | 0.57x | 0.80x | 0.92x | |||||
| Selected EV / LTM Revenue | 0.48x | 0.51x | 0.54x | |||||
| (x) LTM Revenue | 21 | 21 | 21 | |||||
| (=) Implied Enterprise Value | 10 | 11 | 11 | |||||
| (-) Non-shareholder Claims * | (1) | (1) | (1) | |||||
| (=) Equity Value | 9 | 9 | 10 | |||||
| (/) Shares Outstanding | 4.0 | 4.0 | 4.0 | |||||
| Implied Value Range | 2.23 | 2.36 | 2.50 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.23 | 2.36 | 2.50 | 1.45 | ||||
| Upside / (Downside) | 53.7% | 62.9% | 72.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | EDI | ALBLD | ALQWA | ALDUX | DEC | ALNMG | |
| Enterprise Value | 36 | 93 | 4 | 17 | 6,215 | 7 | |
| (+) Cash & Short Term Investments | 3 | 13 | 12 | 1 | 1,278 | 2 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 431 | 1 | |
| (-) Debt | (13) | (13) | (3) | (7) | (4,450) | (5) | |
| (-) Other Liabilities | 0 | (0) | 0 | 0 | (116) | (0) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 25 | 94 | 12 | 11 | 3,359 | 6 | |
| (/) Shares Outstanding | 2.4 | 4.6 | 5.7 | 6.2 | 214.0 | 4.0 | |
| Implied Stock Price | 10.70 | 20.40 | 2.20 | 1.78 | 15.70 | 1.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.70 | 20.40 | 2.20 | 1.78 | 15.70 | 1.45 | |
| 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 | |