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 | 33.622 M - 117.9 M | 53.839 M |
| Discount Rate | 12.8% - 10.8% | 11.8% |
| Fair Value | $9.75 - $87.66 | $27.94 |
| Upside | -31.7% - 513.4% | 95.5% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 216 | 562 | 612 | 546 | 575 | 575 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 22 | (5) | (181) | (97) | (22) | (22) | |
| (+) Net Interest Expense | 0 | 9 | 7 | 11 | 10 | 10 | |
| (+) Other Non Operating Exp. | 0 | 1 | 2 | 2 | 1 | 1 | |
| (+) D&A | 7 | 17 | 20 | 19 | 18 | 18 | |
| (+) Non-recurring Items | 31 | 174 | 69 | 4 | 4 | ||
| Adjusted EBITDA | 29 | 54 | 23 | 5 | 12 | 12 | |
| (-) D&A | (7) | (17) | (20) | (19) | (18) | (18) | |
| Adjusted EBIT | 22 | 37 | 2 | (14) | (6) | (6) | |
| % of Revenue | 10.3% | 6.6% | 0.4% | -2.7% | -1.0% | -1.0% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 0.4% | 10.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 264 | 458 | 1,097 | 312 | |||
| (+) Cash & Short Term Investments | 24 | 24 | 24 | 24 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (184) | (184) | (184) | (184) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 104 | 299 | 937 | 153 | |||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | 10.7 | |||
| Implied Stock Price (USD) | 9.75 | 27.94 | 87.66 | 14.29 | |||
| FX Rate: USD/USD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (USD) | 9.75 | 27.94 | 87.66 | 14.29 | |||
| Upside / (Downside) | -31.74% | 95.55% | 513.43% | ||||
| Stock Price | 14.29 | ||||||
| Stock Price Close | 14.29 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | USD | ||||||
| FX Rate: USD/USD | 1.00 | ||||||
| Market Cap | 152.8 | ||||||
| Shares Outstanding | 10.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||