Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| ELIS | GLO | DBG | SPIE | BB | | SCB | |
| ENXTPA:ELIS | ENXTPA:GLO | ENXTPA:DBG | ENXTPA:SPIE | ENXTPA:BB | | DB:SCB | |
Historical Revenue Growth | | | | | | | | |
5Y CAGR | 6.9% | 6.9% | 5.9% | 7.3% | 2.4% | | 10.9% | |
3Y CAGR | 14.5% | 30.1% | -0.1% | 12.3% | 6.2% | | 14.6% | |
Latest Twelve Months | 6.1% | 15.1% | 1.1% | 13.6% | -2.9% | | 9.3% | |
| | | | | | | | |
Historical EBIT Profit Margin | | | | | | | | |
5 Year Average Margin | 10.4% | 4.6% | 5.6% | 5.7% | 14.9% | | 8.4% | |
Prior Fiscal Year | 12.9% | 10.0% | 5.2% | 6.1% | 14.1% | | 9.3% | |
Latest Fiscal Year | 13.2% | 9.9% | 4.7% | 6.4% | 14.0% | | 8.5% | |
Latest Twelve Months | 13.2% | 9.9% | 5.2% | 6.4% | 14.0% | | 8.5% | |
| | | | | | | | |
Current Trading Multiples | | | | | | | | |
EV / LTM Revenue | 2.05x | 1.20x | 0.34x | 1.00x | 0.94x | | 1.59x | |
EV / LTM EBIT | 15.4x | 12.2x | 6.5x | 15.7x | 6.7x | | 18.7x | |
Price / LTM Sales | 1.25x | 0.50x | 0.26x | 0.79x | 1.00x | | 0.68x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
Benchmark EV / LTM Revenue | 0.34x | 1.00x | 2.05x | | | | | |
Historical EV / LTM Revenue | 1.10x | 1.36x | 1.59x | | | | | |
| | | | | | | | |
Selected EV / LTM Revenue | 1.28x | 1.34x | 1.41x | | | | | |
(x) LTM Revenue | 1,190 | 1,190 | 1,190 | | | | | |
(=) Implied Enterprise Value | 1,521 | 1,601 | 1,681 | | | | | |
(-) Non-shareholder Claims * | (1,069) | (1,069) | (1,069) | | | | | |
(=) Equity Value | 452 | 532 | 612 | | | | | |
(/) Shares Outstanding | 7.8 | 7.8 | 7.8 | | | | | |
Implied Value Range | 58.23 | 68.54 | 78.85 | | | | | |
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
Implied Value Range (Trading Cur) | 58.23 | 68.54 | 78.85 | | 104.60 | | | |
Upside / (Downside) | -44.3% | -34.5% | -24.6% | | | | | |