Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| L9L | TITC | WIE | MERKO | ALHGR | | MATHIO | |
| DB:L9L | ATSE:TITC | WBAG:WIE | ATSE:MERKO | ENXTPA:ALHGR | | ATSE:MATHIO | |
Historical Revenue Growth | | | | | | | | |
5Y CAGR | 14.2% | 10.4% | 5.4% | -2.6% | 84.5% | | -6.6% | |
3Y CAGR | 325.0% | 15.5% | 4.4% | 1.7% | 77.2% | | -4.1% | |
Latest Twelve Months | 47.8% | 2.9% | 13.0% | 8.2% | 119.3% | | -7.7% | |
| | | | | | | | |
Historical EBIT Profit Margin | | | | | | | | |
5 Year Average Margin | -4858.8% | 11.0% | 10.4% | 51.3% | -416.6% | | -5.6% | |
Prior Fiscal Year | -2573.3% | 15.4% | 11.3% | 51.0% | -136.0% | | -8.2% | |
Latest Fiscal Year | -1045.5% | 15.7% | 7.0% | 52.5% | -34.3% | | -5.6% | |
Latest Twelve Months | -1045.5% | 15.9% | 7.0% | 52.5% | -34.3% | | -5.6% | |
| | | | | | | | |
Current Trading Multiples | | | | | | | | |
EV / LTM Revenue | 29.18x | 1.21x | 1.10x | 5.13x | 6.43x | | 1.29x | |
EV / LTM EBIT | -2.8x | 7.6x | 15.7x | 9.8x | -18.7x | | -23.1x | |
Price / LTM Sales | 33.41x | 1.06x | 0.69x | 5.39x | 5.66x | | 0.51x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
Benchmark EV / LTM Revenue | 1.10x | 5.13x | 29.18x | | | | | |
Historical EV / LTM Revenue | 0.93x | 1.06x | 1.52x | | | | | |
| | | | | | | | |
Selected EV / LTM Revenue | 1.21x | 1.28x | 1.34x | | | | | |
(x) LTM Revenue | 12 | 12 | 12 | | | | | |
(=) Implied Enterprise Value | 15 | 16 | 16 | | | | | |
(-) Non-shareholder Claims * | (10) | (10) | (10) | | | | | |
(=) Equity Value | 5 | 6 | 7 | | | | | |
(/) Shares Outstanding | 9.8 | 9.8 | 9.8 | | | | | |
Implied Value Range | 0.54 | 0.62 | 0.70 | | | | | |
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
Implied Value Range (Trading Cur) | 0.54 | 0.62 | 0.70 | | 0.63 | | | |
Upside / (Downside) | -14.1% | -1.4% | 11.3% | | | | | |