Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 7.3x - 8.1x | 7.7x |
| Historical Pb Multiple | 5.0x - 33.9x | 11.2x |
| Fair Value | €7.75 - €8.57 | €8.16 |
| Upside | 27.4% - 40.8% | 34.1% |
| Benchmarks | - | Full Ticker |
| WEBTOON Entertainment Inc. | - | NasdaqGS:WBTN |
| QuinStreet, Inc. | - | NasdaqGS:QNST |
| Ziff Davis, Inc. | - | NasdaqGS:ZD |
| Tripadvisor, Inc. | - | NasdaqGS:TRIP |
| Pinterest, Inc. | - | NYSE:PINS |
| Snap Inc. | - | WBAG:SNAP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WBTN | QNST | ZD | TRIP | PINS | SNAP | |||
| NasdaqGS:WBTN | NasdaqGS:QNST | NasdaqGS:ZD | NasdaqGS:TRIP | NYSE:PINS | WBAG:SNAP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -23.6% | 9.2% | -47.6% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -46.0% | NM- | 80.5% | NM- | ||
| Latest Twelve Months | 33.0% | 115.0% | -17.4% | 170.8% | 903.0% | 53.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -11.3% | -2.5% | 12.6% | -11.7% | 7.8% | -23.9% | ||
| Prior Fiscal Year | -9.1% | -5.1% | 3.0% | 0.6% | -1.2% | -28.7% | ||
| Latest Fiscal Year | -10.7% | 0.4% | 4.5% | 0.3% | 51.1% | -13.0% | ||
| Latest Twelve Months | -7.3% | 0.4% | 4.6% | 3.5% | 49.3% | -9.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -7.9% | -6.0% | 8.0% | -7.4% | 8.1% | -37.6% | ||
| Prior Fiscal Year | -9.3% | -14.0% | 2.2% | 1.2% | -1.1% | -53.0% | ||
| Latest Twelve Months | -6.6% | 2.0% | 3.6% | 8.8% | 48.1% | -26.4% | ||
| Next Fiscal Year | -2.6% | 23.1% | 15.4% | 24.2% | 26.0% | 18.9% | ||
| Two Fiscal Years Forward | 1.5% | 22.7% | 15.4% | 40.5% | 30.3% | 24.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 0.8x | 1.0x | 1.1x | 6.1x | 2.1x | ||
| Price / LTM EPS | -18.7x | 182.0x | 22.5x | 30.3x | 12.3x | -22.1x | ||
| Price / Book | 1.2x | 3.5x | 0.8x | 3.1x | 4.9x | 5.8x | ||
| Price / Fwd Book | 1.4x | 2.9x | 0.8x | 3.0x | 5.0x | 5.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 3.1x | 4.9x | |||||
| Historical P/B Ratio | 5.0x | 11.2x | 33.9x | |||||
| Selected P/B Multiple | 7.3x | 7.7x | 8.1x | |||||
| (x) Book Value | 2,069 | 2,069 | 2,069 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WBTN | QNST | ZD | TRIP | PINS | SNAP | |
| Value of Common Equity | 1,966 | 862 | 1,471 | 1,993 | 24,124 | 11,930 | |
| (/) Shares Outstanding | 130.6 | 57.0 | 41.0 | 116.1 | 679.9 | 1,689.8 | |
| Implied Stock Price | 15.05 | 15.13 | 35.88 | 17.16 | 35.48 | 7.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 15.05 | 15.13 | 35.88 | 17.16 | 35.48 | 6.08 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |