Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM EBIT Multiple | 17,2x - 19,0x | 18,1x |
Selected Fwd EBIT Multiple | 17,8x - 19,6x | 18,7x |
Fair Value | €12,95 - €14,14 | €13,55 |
Upside | 12,2% - 22,5% | 17,4% |
Benchmarks | Ticker | Full Ticker |
Gentoo Media Inc. | G2M | OM:G2M |
Intralot S.A. Integrated Lottery Systems and Services | INLOT | ATSE:INLOT |
Playtech plc | PL8 | DB:PL8 |
Betmakers Technology Group Ltd | BET | ASX:BET |
Organization of Football Prognostics S.A. | OPAP | ATSE:OPAP |
Kambi Group plc | 7KB | DB:7KB |
- | - | - |
Select LTM EBIT Multiple | |||||||
Benchmark Companies | |||||||
G2M | INLOT | PL8 | BET | OPAP | 7KB | ||
OM:G2M | ATSE:INLOT | DB:PL8 | ASX:BET | ATSE:OPAP | DB:7KB | ||
Historical EBIT Growth | |||||||
5Y CAGR | NM- | NM- | -30.6% | NM- | 19.2% | 6.7% | |
3Y CAGR | 86.7% | 11.2% | -40.6% | NM- | 19.3% | -28.7% | |
Latest Twelve Months | 7.1% | -5.4% | -47.0% | 66.7% | 21.1% | -15.1% | |
Historical EBIT Profit Margin | |||||||
5 Year Average Margin | 17.4% | 8.0% | 8.9% | -61.2% | 39.2% | 20.8% | |
Prior Fiscal Year | 30.5% | 16.8% | 5.7% | -55.3% | 41.3% | 12.8% | |
Latest Fiscal Year | 32.6% | 14.3% | 2.8% | -19.8% | 44.2% | 11.5% | |
Latest Twelve Months | 27.9% | 13.7% | 2.8% | -15.7% | 44.4% | 10.4% | |
Current Trading Multiples | |||||||
EV / LTM Revenue | 2.28x | 2.60x | 1.57x | 1.16x | 4.45x | 1.75x | |
EV / LTM EBITDA | 4.4x | 9.8x | 12.1x | -11.0x | 8.7x | 11.6x | |
EV / LTM EBIT | 8.2x | 18.9x | 56.6x | -7.4x | 10.0x | 16.9x | |
Low | Mid | High | |||||
Benchmark EV / LTM EBIT | -7.4x | 10.0x | 56.6x | ||||
Historical EV / LTM EBIT | 9.2x | 11.5x | 72.2x | ||||
Selected EV / LTM EBIT | 17.2x | 18.1x | 19.0x | ||||
(x) LTM EBIT | 18 | 18 | 18 | ||||
(=) Implied Enterprise Value | 312 | 329 | 345 | ||||
(-) Non-shareholder Claims * | 47 | 47 | 47 | ||||
(=) Equity Value | 359 | 376 | 392 | ||||
(/) Shares Outstanding | 28.5 | 28.5 | 28.5 | ||||
Implied Value Range | 12.61 | 13.19 | 13.76 | ||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | |||
Implied Value Range (Trading Cur) | 12.61 | 13.19 | 13.76 | 11.54 | |||
Upside / (Downside) | 9.3% | 14.3% | 19.3% |
Equity Waterfall | |||||||
Benchmark Companies | |||||||
(in millions) | G2M | INLOT | PL8 | BET | OPAP | 7KB | |
Enterprise Value | 271 | 1,004 | 1,339 | 99 | 7,151 | 282 | |
(+) Cash & Short Term Investments | 5 | 76 | 268 | 21 | 654 | 56 | |
(+) Investments & Other | 0 | 16 | 229 | 0 | 2 | 0 | |
(-) Debt | (117) | (420) | (494) | (6) | (680) | (9) | |
(-) Other Liabilities | (1) | (25) | 1 | 0 | (27) | 0 | |
(-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
(-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
Value of Common Equity | 157 | 650 | 1,342 | 114 | 7,100 | 329 | |
(/) Shares Outstanding | 134.7 | 604.1 | 307.5 | 1,086.6 | 358.6 | 28.5 | |
Implied Stock Price | 1.16 | 1.08 | 4.37 | 0.11 | 19.80 | 11.54 | |
FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 13.06 | 1.08 | 4.37 | 0.11 | 19.80 | 11.54 | |
Trading Currency | SEK | EUR | EUR | AUD | EUR | EUR | |
FX Rate to Reporting Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |