
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(EUR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	36	40	46	50	55	55

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	8	12	12	12	10	10
(+) Net Interest Expense	0	0	0	(1)	2	2
(+) Other Non Operating Exp.	(0)	(1)	(0)	3	(0)	(0)
(+) D&A	6	6	8	10	12	12
(+) Non-recurring Items	0	(0)	(0)	(0)	(0)	(0)
Adjusted EBITDA	14	17	19	22	23	23

(-) D&A	(6)	(6)	(8)	(10)	(12)	(12)

Adjusted EBIT	8	11	12	12	11	11
% of Revenue	22.5%	27.6%	25.9%	24.7%	20.5%	20.5%


	Low	Median	High

Adjusted EBIT Margin	20.5%	24.7%	27.6%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(EUR in millions)	Low	Mid	High	Market
Enterprise Value	80	119	166	187
(+) Cash & Short Term Investments	10	10	10	10
(+) Investments & Other	0	0	0	0
(-) Debt	(43)	(43)	(43)	(43)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	47	86	133	154
(/) Shares Outstanding	15.9	15.9	15.9	15.9
Implied Stock Price (EUR)	2.96	5.41	8.34	9.70
FX Rate: EUR/EUR	1.00	1.00	1.00	1.00
Implied Stock Price (EUR)	2.96	5.41	8.34	9.70

Upside / (Downside)	-69.52%	-44.22%	-13.98%


Stock Price	9.70
Stock Price Close	9.70
Restatment Type	Original
Reporting Currency	EUR
Trading Currency	EUR
FX Rate: EUR/EUR	1.00
Market Cap	154.3
Shares Outstanding	15.9
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

Intred SpA