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 |
|---|---|---|
| Adjusted Earnings | 102.897 K - 770.333 K | 390.401 K |
| Discount Rate | 9.0% - 7.0% | 8.0% |
| Fair Value | €3 - €9.17 | €5.34 |
| Upside | -60.7% - 19.8% | -30.2% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (EUR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 6 | 6 | 6 | 3 | 3 | 3 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 3 | 3 | 2 | (2) | (0) | (0) | |
| (+) Net Interest Expense | (0) | (0) | (0) | (0) | (0) | (0) | |
| (+) Other Non Operating Exp. | (2) | (3) | (1) | 1 | (0) | (0) | |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | |
| (+) Non-recurring Items | 0 | 0 | |||||
| Adjusted EBITDA | 1 | 1 | 2 | (1) | (1) | (1) | |
| (-) D&A | (0) | (0) | (0) | (0) | (0) | (0) | |
| Adjusted EBIT | 1 | 1 | 1 | (1) | (1) | (1) | |
| % of Revenue | 18.5% | 11.0% | 23.0% | -41.5% | -22.5% | -22.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 11.0% | 23.0% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (EUR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 1 | 5 | 11 | 9 | |||
| (+) Cash & Short Term Investments | 2 | 2 | 2 | 2 | |||
| (+) Investments & Other | 2 | 2 | 2 | 2 | |||
| (-) Debt | 0 | 0 | 0 | 0 | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 5 | 9 | 15 | 12 | |||
| (/) Shares Outstanding | 1.6 | 1.6 | 1.6 | 1.6 | |||
| Implied Stock Price (EUR) | 3.00 | 5.34 | 9.17 | 7.65 | |||
| FX Rate: EUR/EUR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (EUR) | 3.00 | 5.34 | 9.17 | 7.65 | |||
| Upside / (Downside) | -60.73% | -30.21% | 19.83% | ||||
| Stock Price | 7.65 | ||||||
| Stock Price Close | 7.65 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | EUR | ||||||
| Trading Currency | EUR | ||||||
| FX Rate: EUR/EUR | 1.00 | ||||||
| Market Cap | 12.6 | ||||||
| Shares Outstanding | 1.6 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||