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 |
|---|---|---|
| Adjusted Earnings | 6.543 M - 34.539 M | 16.192 M |
| Discount Rate | 9.3% - 7.3% | 8.3% |
| Fair Value | $4.01 - $23.73 | $10.11 |
| Upside | -77.2% - 35.0% | -42.5% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Mar-25 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 148 | 142 | 135 | 139 | 138 | 139 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (22) | (27) | 1 | 22 | 20 | 21 | |
| (+) Net Interest Expense | (1) | (0) | (1) | (1) | (1) | (1) | |
| (+) Other Non Operating Exp. | (0) | (0) | (0) | 0 | 0 | 0 | |
| (+) D&A | 8 | 5 | 4 | 4 | 4 | 4 | |
| (+) Non-recurring Items | 26 | 16 | 7 | 1 | 1 | 1 | |
| Adjusted EBITDA | 11 | (7) | 11 | 26 | 24 | 25 | |
| (-) D&A | (8) | (5) | (4) | (4) | (4) | (4) | |
| Adjusted EBIT | 3 | (12) | 8 | 22 | 20 | 21 | |
| % of Revenue | 2.0% | -8.3% | 5.6% | 15.7% | 14.6% | 15.0% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 5.6% | 15.7% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 71 | 196 | 476 | 350 | |||
| (+) Cash & Short Term Investments | 20 | 20 | 20 | 20 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (8) | (8) | (8) | (8) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 82 | 208 | 488 | 361 | |||
| (/) Shares Outstanding | 20.6 | 20.6 | 20.6 | 20.6 | |||
| Implied Stock Price (USD) | 4.01 | 10.11 | 23.73 | 17.57 | |||
| FX Rate: USD/USD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (USD) | 4.01 | 10.11 | 23.73 | 17.57 | |||
| Upside / (Downside) | -77.19% | -42.47% | 35.03% | ||||
| Stock Price | 17.57 | ||||||
| Stock Price Close | 17.57 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | USD | ||||||
| FX Rate: USD/USD | 1.00 | ||||||
| Market Cap | 361.5 | ||||||
| Shares Outstanding | 20.6 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||