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 P/E Multiple | 10.7x - 11.8x | 11.2x |
| Selected Fwd P/E Multiple | 9.7x - 10.8x | 10.2x |
| Fair Value | €22.97 - €25.39 | €24.18 |
| Upside | -19.1% - -10.6% | -14.9% |
| Benchmarks | - | Full Ticker |
| Fraport AG | - | DB:FRA |
| Trabzon Liman Isletmeciligi Anonim Sirketi | - | IBSE:TLMAN |
| Çelebi Hava Servisi A.S. | - | IBSE:CLEBI |
| Abu Dhabi Ports Company PJSC | - | ADX:ADPORTS |
| Carboclor S.A. | - | BASE:CARC |
| TAV Havalimanlari Holding A.S. | - | BST:5THA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FRA | TLMAN | CLEBI | ADPORTS | CARC | 5THA | |||
| DB:FRA | IBSE:TLMAN | IBSE:CLEBI | ADX:ADPORTS | BASE:CARC | BST:5THA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.4% | 17.6% | 79.4% | 21.8% | NM- | 69.7% | ||
| 3Y CAGR | 75.9% | 23.9% | 88.5% | 16.3% | NM- | 111.3% | ||
| Latest Twelve Months | 14.6% | -49.0% | 114.2% | 24.1% | -166.7% | -12.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | 58.1% | 12.5% | 16.3% | -0.7% | -1.3% | ||
| Prior Fiscal Year | 9.7% | 36.1% | 15.3% | 9.2% | 5.8% | 21.9% | ||
| Latest Fiscal Year | 10.0% | 19.8% | 18.6% | 7.7% | -3.3% | 11.1% | ||
| Latest Twelve Months | 10.0% | 19.8% | 18.6% | 7.7% | -3.3% | 11.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 8.0x | 15.5x | 10.3x | 13.3x | 7.1x | ||
| Price / LTM Sales | 1.2x | 3.2x | 3.7x | 1.3x | 2.3x | 1.5x | ||
| LTM P/E Ratio | 12.0x | 16.1x | 20.1x | 16.6x | -68.7x | 13.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -68.7x | 16.1x | 20.1x | |||||
| Historical LTM P/E Ratio | -22.7x | 7.2x | 18.2x | |||||
| Selected P/E Multiple | 10.7x | 11.2x | 11.8x | |||||
| (x) LTM Net Income | 6,562 | 6,562 | 6,562 | |||||
| (=) Equity Value | 70,071 | 73,759 | 77,447 | |||||
| (/) Shares Outstanding | 86.9 | 86.9 | 86.9 | |||||
| Implied Value Range | 805.95 | 848.36 | 890.78 | |||||
| FX Rate: TRY/EUR | 41.1 | 41.1 | 41.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19.59 | 20.62 | 21.65 | 28.40 | ||||
| Upside / (Downside) | -31.0% | -27.4% | -23.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FRA | TLMAN | CLEBI | ADPORTS | CARC | 5THA | |
| Value of Common Equity | 5,345 | 1,889 | 71,685 | 22,081 | 27,509 | 101,574 | |
| (/) Shares Outstanding | 92.4 | 21.0 | 24.3 | 5,087.9 | 1,091.6 | 86.9 | |
| Implied Stock Price | 57.85 | 89.95 | 2,950.00 | 4.34 | 25.20 | 1,168.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 41.14 | |
| Implied Stock Price (Trading Cur) | 57.85 | 89.95 | 2,950.00 | 4.34 | 25.20 | 28.40 | |
| Trading Currency | EUR | TRY | TRY | AED | ARS | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 41.14 | |