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 Ps Multiple | 1.2x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 0.9x |
| Fair Value | €17.24 - €19.06 | €18.15 |
| Upside | -13.8% - -4.7% | -9.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Groupe MEDIA 6 | - | ENXTPA:EDI |
| NetMedia Group société anonyme | - | ENXTPA:ALNMG |
| Qwamplify | - | ENXTPA:ALQWA |
| AdUX SA | - | ENXTPA:ALDUX |
| Prismaflex International, S.A. | - | ENXTPA:ALPRI |
| Bilendi SA | - | ENXTPA:ALBLD |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| EDI | ALNMG | ALQWA | ALDUX | ALPRI | ALBLD | |||
| ENXTPA:EDI | ENXTPA:ALNMG | ENXTPA:ALQWA | ENXTPA:ALDUX | ENXTPA:ALPRI | ENXTPA:ALBLD | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.7% | 5.4% | 6.3% | -3.4% | 1.2% | 16.5% | ||
| 3Y CAGR | 10.2% | 33.2% | 8.1% | 7.2% | 9.2% | 22.5% | ||
| Latest Twelve Months | -10.7% | 26.7% | 0.7% | 3.8% | -5.4% | 3.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.2% | -29.2% | 3.4% | 4.2% | -2.4% | 6.8% | ||
| Prior Fiscal Year | 4.2% | -20.8% | 4.0% | 17.3% | -0.9% | 6.4% | ||
| Latest Fiscal Year | 0.1% | -20.3% | -27.8% | 10.2% | 1.2% | 4.5% | ||
| Latest Twelve Months | 0.1% | -14.2% | -25.6% | 11.9% | 1.2% | 7.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 10.2x | 0.3x | 4.9x | 10.8x | 7.1x | ||
| Price / LTM Sales | 0.3x | 0.3x | 0.4x | 0.4x | 0.2x | 1.4x | ||
| LTM P/E Ratio | 270.2x | -2.0x | -1.4x | 3.8x | 13.2x | 20.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.3x | 0.4x | |||||
| Historical LTM P/S Ratio | 1.1x | 1.4x | 2.3x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 64 | 64 | 64 | |||||
| (=) Equity Value | 75 | 79 | 83 | |||||
| (/) Shares Outstanding | 4.6 | 4.6 | 4.6 | |||||
| Implied Value Range | 16.42 | 17.29 | 18.15 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.42 | 17.29 | 18.15 | 20.00 | ||||
| Upside / (Downside) | -17.9% | -13.6% | -9.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EDI | ALNMG | ALQWA | ALDUX | ALPRI | ALBLD | |
| Value of Common Equity | 25 | 6 | 12 | 11 | 8 | 92 | |
| (/) Shares Outstanding | 2.4 | 4.0 | 5.7 | 6.2 | 1.4 | 4.6 | |
| Implied Stock Price | 10.70 | 1.49 | 2.20 | 1.71 | 6.00 | 20.00 | |
| 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 | 1.49 | 2.20 | 1.71 | 6.00 | 20.00 | |
| 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 | |