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 | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €3.06 - €3.38 | €3.22 |
| Upside | 66.2% - 83.7% | 75.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Pyrum Innovations AG | - | DB:PYR |
| 11880 Solutions AG | - | DB:TGT |
| Francotyp-Postalia Holding AG | - | DB:FPH |
| sdm SE | - | DB:75S |
| action press AG | - | DUSE:AQP1 |
| Turbon AG | - | DB:TUR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| PYR | TGT | FPH | 75S | AQP1 | TUR | |||
| DB:PYR | DB:TGT | DB:FPH | DB:75S | DUSE:AQP1 | DB:TUR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 31.4% | 3.1% | -5.2% | NM- | NM- | 0.4% | ||
| 3Y CAGR | 45.1% | -0.3% | -5.9% | NM- | NM- | 5.2% | ||
| Latest Twelve Months | 5.7% | -2.8% | 7.4% | 61422.8% | 114.8% | -2.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -117.6% | -3.4% | 1.3% | 1051.6% | -240.1% | 1.5% | ||
| Prior Fiscal Year | -72.2% | -7.5% | 4.7% | 1373.8% | -334.3% | -0.4% | ||
| Latest Fiscal Year | -89.0% | 0.8% | 5.8% | -4.1% | -122.9% | -0.2% | ||
| Latest Twelve Months | -66.0% | -0.3% | 6.5% | -4.1% | -122.9% | -0.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -31.1x | 10.5x | 1.0x | 15.1x | NA | 3.3x | ||
| Price / LTM Sales | 9.6x | 0.3x | 0.3x | 0.2x | 28.1x | 0.1x | ||
| LTM P/E Ratio | -14.6x | -92.3x | 4.3x | -4.6x | -22.9x | -46.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.3x | 28.1x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.2x | 0.3x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 56 | 56 | 56 | |||||
| (=) Equity Value | 10 | 11 | 11 | |||||
| (/) Shares Outstanding | 3.3 | 3.3 | 3.3 | |||||
| Implied Value Range | 3.06 | 3.22 | 3.38 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.06 | 3.22 | 3.38 | 1.84 | ||||
| Upside / (Downside) | 66.2% | 75.0% | 83.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PYR | TGT | FPH | 75S | AQP1 | TUR | |
| Value of Common Equity | 121 | 17 | 47 | 6 | 7 | 6 | |
| (/) Shares Outstanding | 3.8 | 26.2 | 15.6 | 3.8 | 22.1 | 3.3 | |
| Implied Stock Price | 31.80 | 0.65 | 3.01 | 1.67 | 0.34 | 1.84 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.80 | 0.65 | 3.01 | 1.67 | 0.34 | 1.84 | |
| 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 | |