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 | 6,8x - 7,5x | 7,2x |
| Selected Fwd Revenue Multiple | 6,7x - 7,4x | 7,0x |
| Fair Value | €13,87 - €15,13 | €14,50 |
| Upside | 3,5% - 12,9% | 8,2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| CAR Group Limited | CAR | ASX:CAR |
| DHI Group, Inc. | DHX | NYSE:DHX |
| REA Group Limited | REA | ASX:REA |
| Domain Holdings Australia Limited | DHG | ASX:DHG |
| ZipRecruiter, Inc. | ZIP | NYSE:ZIP |
| SEEK Limited | SLD | DB:SLD |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| CAR | DHX | REA | DHG | ZIP | SLD | |||
| ASX:CAR | NYSE:DHX | ASX:REA | ASX:DHG | NYSE:ZIP | DB:SLD | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 24.6% | 3.9% | 16.5% | 3.2% | 2.0% | -7.0% | ||
| 3Y CAGR | 32.5% | 5.8% | 10.2% | 10.6% | -13.8% | 12.6% | ||
| Latest Twelve Months | 7.7% | -8.3% | 13.1% | 11.0% | -16.2% | -2.5% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 41.0% | 3.8% | 41.9% | 20.2% | 8.3% | 32.9% | ||
| Prior Fiscal Year | 37.5% | 5.7% | 41.9% | 20.3% | 14.6% | 35.3% | ||
| Latest Fiscal Year | 37.9% | 5.2% | 42.0% | 23.7% | 0.3% | 27.6% | ||
| Latest Twelve Months | 37.9% | 5.4% | 42.0% | 25.3% | -5.7% | 24.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 13.73x | 1.02x | 16.85x | 7.21x | 1.05x | 7.26x | ||
| EV / LTM EBIT | 36.2x | 19.0x | 40.1x | 28.5x | -18.5x | 29.3x | ||
| Price / LTM Sales | 12.72x | 0.76x | 17.21x | 6.75x | 0.75x | 8.42x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 1.02x | 7.21x | 16.85x | |||||
| Historical EV / LTM Revenue | 5.31x | 5.47x | 7.95x | |||||
| Selected EV / LTM Revenue | 6.82x | 7.18x | 7.54x | |||||
| (x) LTM Revenue | 1,062 | 1,062 | 1,062 | |||||
| (=) Implied Enterprise Value | 7,250 | 7,632 | 8,013 | |||||
| (-) Non-shareholder Claims * | 1,236 | 1,236 | 1,236 | |||||
| (=) Equity Value | 8,486 | 8,868 | 9,249 | |||||
| (/) Shares Outstanding | 356.8 | 356.8 | 356.8 | |||||
| Implied Value Range | 23.78 | 24.85 | 25.92 | |||||
| FX Rate: AUD/EUR | 1.8 | 1.8 | 1.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 13.29 | 13.89 | 14.49 | 13.40 | ||||
| Upside / (Downside) | -0.8% | 3.6% | 8.1% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CAR | DHX | REA | DHG | ZIP | SLD | |
| Enterprise Value | 16,299 | 141 | 32,132 | 2,928 | 473 | 7,320 | |
| (+) Cash & Short Term Investments | 290 | 3 | 442 | 37 | 421 | 205 | |
| (+) Investments & Other | 26 | 2 | 344 | 2 | 0 | 2,449 | |
| (-) Debt | (1,412) | (40) | (71) | (210) | (558) | (1,418) | |
| (-) Other Liabilities | (73) | 0 | (39) | (14) | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 15,130 | 106 | 32,809 | 2,743 | 336 | 8,556 | |
| (/) Shares Outstanding | 377.9 | 45.1 | 132.0 | 633.1 | 87.1 | 356.8 | |
| Implied Stock Price | 40.04 | 2.34 | 248.55 | 4.33 | 3.86 | 23.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |
| Implied Stock Price (Trading Cur) | 40.04 | 2.34 | 248.55 | 4.33 | 3.86 | 13.40 | |
| Trading Currency | AUD | USD | AUD | AUD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |