7C Solarparken AG

주가

2.17 EUR

적정가치

2.02 EUR


Benchmarks	-	Full Ticker
RWE Aktiengesellschaft	-	XTRA:RWE
ABO Energy GmbH & Co. KGaA	-	XTRA:AB9
Enefit Green AS	-	DB:I6B
Corporación Acciona Energías Renovables, S.A.	-	MUN:5BP
Ecoener, S.A.	-	DB:89W
7C Solarparken AG	-	XTRA:HRPK
-	-	-

Multiples Valuation: Price / EPS

주가

2.17 EUR

적정가치

2.02 EUR

상승 여력 있음

-5.3%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	RWE	AB9	I6B	5BP	89W	HRPK
	XTRA:RWE	XTRA:AB9	DB:I6B	MUN:5BP	DB:89W	XTRA:HRPK
Historical Net Income Growth
5Y CAGR	NM-	16.4%	13.9%	13.5%	12.9%	11.3%
3Y CAGR	20.4%	27.6%	-4.1%	-0.6%	17.0%	24.3%
Latest Twelve Months	238.9%	24.5%	25.9%	-31.9%	-11.8%	-85.8%

Historical Net Income Profit Margin
5 Year Average Margin	14.6%	9.6%	37.5%	13.4%	19.1%	18.3%
Prior Fiscal Year	7.1%	10.6%	24.6%	13.2%	17.2%	27.4%
Latest Fiscal Year	5.1%	9.1%	33.8%	9.2%	10.9%	14.4%
Latest Twelve Months	11.9%	10.2%	33.8%	9.2%	10.9%	3.9%

Current Trading Multiples
EV / LTM EBITDA	2.7x	10.2x	12.0x	9.9x	20.6x	7.7x
Price / LTM Sales	1.0x	1.3x	3.0x	1.5x	2.9x	2.8x
LTM P/E Ratio	4.7x	12.7x	8.8x	16.0x	27.0x	71.9x


	Low	Mid	High

Benchmark LTM P/E Ratio	4.7x	12.7x	27.0x
Historical LTM P/E Ratio	16.1x	27.9x	45.3x

Selected P/E Multiple	49.2x	51.8x	54.4x
(x) LTM Net Income	3	3	3
(=) Equity Value	123	130	136
(/) Shares Outstanding	81.4	81.4	81.4
Implied Value Range	1.51	1.59	1.67
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	1.51	1.59	1.67		2.13
Upside / (Downside)	-28.9%	-25.2%	-21.5%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	RWE	AB9	I6B	5BP	89W	HRPK

Value of Common Equity	24,195	373	574	5,884	255	173
(/) Shares Outstanding	736.3	9.2	264.3	324.4	56.9	81.4
Implied Stock Price	32.86	40.50	2.17	18.14	4.48	2.13
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	32.86	40.50	2.17	18.14	4.48	2.13

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