Groupe Crit

股票价格

60.60 EUR

公允价值

66.15 EUR

3.8%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

37.0%

Normalized Tax Rate

Earnings Power Value

股票价格

60.60 EUR

公允价值

66.15 EUR

看涨

11.4%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Jun-24
(EUR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	2,488	1,752	2,033	2,337	2,536	2,693

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	128	17	75	107	109	106
(+) Net Interest Expense	1	(0)	(0)	0	(0)	1
(+) Other Non Operating Exp.	0	5	0	(5)	(12)	(15)
(+) D&A	23	23	21	11	14	18
(+) Non-recurring Items	(1)	10
Adjusted EBITDA	152	55	96	112	111	110

(-) D&A	(23)	(23)	(21)	(11)	(14)	(18)

Adjusted EBIT	128	32	75	101	97	92
% of Revenue	5.2%	1.8%	3.7%	4.3%	3.8%	3.4%


	Low	Median	High

Adjusted EBIT Margin	1.8%	3.8%	5.2%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(EUR in millions)	Low	Mid	High	Market
Enterprise Value	275	642	969	570
(+) Cash & Short Term Investments	275	275	275	275
(+) Investments & Other	6	6	6	6
(-) Debt	(216)	(216)	(216)	(216)
(-) Other Liabilities	(9)	(9)	(9)	(9)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	330	697	1,024	626
(/) Shares Outstanding	10.5	10.5	10.5	10.5
Implied Stock Price (EUR)	31.33	66.15	97.21	59.40
FX Rate: EUR/EUR	1.00	1.00	1.00	1.00
Implied Stock Price (EUR)	31.33	66.15	97.21	59.40

Upside / (Downside)	-47.26%	11.36%	63.65%


Stock Price	59.40
Stock Price Close	59.40
Restatment Type	Original
Reporting Currency	EUR
Trading Currency	EUR
FX Rate: EUR/EUR	1.00
Market Cap	638.6
Shares Outstanding	10.5
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错