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 Revenue Multiple | 1,6x - 1,7x | 1,7x |
Selected Fwd Revenue Multiple | 1,7x - 1,9x | 1,8x |
Fair Value | €3,82 - €5,63 | €4,73 |
Upside | 2,7% - 51,2% | 26,9% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Bandwidth Inc. | BAND | NasdaqGS:BAND |
Nuvera Communications, Inc. | NUVR | OTCPK:NUVR |
TPT Global Tech, Inc. | TPTW | OTCPK:TPTW |
Liberty Global Ltd. | LBTY.A | NasdaqGS:LBTY.A |
ATN International, Inc. | ATNI | NasdaqGS:ATNI |
Lumen Technologies, Inc. | CYTH | DB:CYTH |
Select LTM Revenue Multiple | ||||||||
Benchmark Companies | ||||||||
BAND | NUVR | TPTW | LBTY.A | ATNI | CYTH | |||
NasdaqGS:BAND | OTCPK:NUVR | OTCPK:TPTW | NasdaqGS:LBTY.A | NasdaqGS:ATNI | DB:CYTH | |||
Historical Revenue Growth | ||||||||
5Y CAGR | 26.3% | 1.3% | 28.6% | -17.1% | 10.7% | -9.4% | ||
3Y CAGR | 15.1% | 1.7% | -33.3% | -25.0% | 6.6% | -12.7% | ||
Latest Twelve Months | 18.5% | 5.7% | -69.5% | 32.4% | -5.5% | -7.9% | ||
Historical EBIT Profit Margin | ||||||||
5 Year Average Margin | -2.8% | 18.1% | -91.9% | 5.9% | 4.1% | 14.1% | ||
Prior Fiscal Year | -5.9% | 14.0% | -90.9% | -6.4% | 3.4% | 7.9% | ||
Latest Fiscal Year | -2.7% | 14.3% | -132.9% | -0.3% | 4.0% | 3.5% | ||
Latest Twelve Months | -1.9% | 14.8% | -350.0% | 0.6% | 4.3% | 3.8% | ||
Current Trading Multiples | ||||||||
EV / LTM Revenue | 1.21x | 2.73x | 61.34x | 2.66x | 1.43x | 1.59x | ||
EV / LTM EBIT | -63.4x | 18.5x | -17.5x | 449.3x | 33.5x | 42.3x | ||
Price / LTM Sales | 0.63x | 0.82x | 0.01x | 0.79x | 0.39x | 0.36x | ||
Low | Mid | High | ||||||
Benchmark EV / LTM Revenue | 1.21x | 2.66x | 61.34x | |||||
Historical EV / LTM Revenue | 1.46x | 1.66x | 2.12x | |||||
Selected EV / LTM Revenue | 1.58x | 1.66x | 1.74x | |||||
(x) LTM Revenue | 13,000 | 13,000 | 13,000 | |||||
(=) Implied Enterprise Value | 20,477 | 21,555 | 22,632 | |||||
(-) Non-shareholder Claims * | (16,027) | (16,027) | (16,027) | |||||
(=) Equity Value | 4,450 | 5,528 | 6,605 | |||||
(/) Shares Outstanding | 1,025.9 | 1,025.9 | 1,025.9 | |||||
Implied Value Range | 4.34 | 5.39 | 6.44 | |||||
FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
Implied Value Range (Trading Cur) | 3.71 | 4.60 | 5.50 | 3.73 | ||||
Upside / (Downside) | -0.5% | 23.6% | 47.7% |
Equity Waterfall | |||||||
Benchmark Companies | |||||||
(in millions) | BAND | NUVR | TPTW | LBTY.A | ATNI | CYTH | |
Enterprise Value | 916 | 192 | 78 | (513) | 1,028 | 20,500 | |
(+) Cash & Short Term Investments | 42 | 0 | 0 | 2,167 | 84 | 1,900 | |
(+) Investments & Other | 0 | 8 | 0 | 12,242 | 42 | 0 | |
(-) Debt | (479) | (143) | (19) | (10,238) | (696) | (17,927) | |
(-) Other Liabilities | 0 | 0 | 1 | (193) | (185) | 0 | |
(-) Preferred Stock | 0 | 0 | (60) | 0 | 0 | 0 | |
(-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
Value of Common Equity | 478 | 58 | 0 | 3,466 | 273 | 4,473 | |
(/) Shares Outstanding | 29.8 | 5.2 | 8,118.2 | 345.6 | 14.9 | 1,025.9 | |
Implied Stock Price | 16.07 | 11.10 | 0.00 | 10.03 | 18.30 | 4.36 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
Implied Stock Price (Trading Cur) | 16.07 | 11.10 | 0.00 | 10.03 | 18.30 | 3.73 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 |