audius SE
F:3IT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tianjin Ruixin Technology Co Ltd
SZSE:300828
|
CN |
|
N
|
Northern Region Cement Company SJSC
SAU:3004
|
SA |
|
B
|
Bergenbio ASA
OSE:BGBIO
|
NO |
|
E
|
Eureka Acquisition Corp
NASDAQ:EURK
|
CN |
|
K
|
Kuchai Development Bhd
KLSE:KUCHAI
|
MY |
|
Oncopeptides AB
STO:ONCO
|
SE |
|
F
|
Fukui Computer Holdings Inc
TSE:9790
|
JP |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (7.4), the stock would be worth €12.95 (0% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.4 | €12.95 |
0%
|
| 3-Year Average | 7.4 | €12.95 |
0%
|
| 5-Year Average | 7.6 | €13.36 |
+3%
|
| Industry Average | 11.9 | €20.82 |
+61%
|
| Country Average | 9 | €15.77 |
+22%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€54.1m
|
/ |
Jul 2022
€7.3m
|
= |
|
|
€54.1m
|
/ |
Dec 2022
€8.2m
|
= |
|
|
€54.1m
|
/ |
Dec 2023
€7.5m
|
= |
|
|
€54.1m
|
/ |
Dec 2024
€7.5m
|
= |
|
|
€54.1m
|
/ |
Dec 2025
€8.6m
|
= |
|
|
€54.1m
|
/ |
Dec 2026
€9.6m
|
= |
|
|
€54.1m
|
/ |
Dec 2027
€10m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
audius SE
F:3IT
|
64.1m EUR | 7.4 | 19.9 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
236.9B USD | 17.6 | 22.4 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 37.9 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
121.6B USD | 8.5 | 15.9 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9.3T INR | 12.5 | 19.5 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5.3T INR | 12.5 | 19.1 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.9T INR | 13.7 | 23.6 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
6.6T JPY | 12.1 | 13.9 | |
| JP |
|
NEC Corp
TSE:6701
|
5.8T JPY | 12.1 | 23.5 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 9.9 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 9.9 | 39.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
audius SE
Glance View
audius SE operates as a holding company which engages in the provision of consulting and outsourcing solutions in the information technology industry. The company is headquartered in Weinstadt, Baden-Wuerttemberg and currently employs 498 full-time employees. The company went IPO on 2007-12-04. Through its subsidiaries, it specializes in IT and mobile data infrastructure, software implementation, consulting, and business solutions. Its business activities are divided into two segments: IT infrastructure, covering consulting and implementation of IT solutions, and development and marketing of business applications, as well as data infrastructure, covering administration, planning and implementation of mobile data infrastructure. The Company’s subsidiary portfolio consists of about 10 companies, including ITCG AG, proMX GmbH, Sinnwell AG, Desksite GmbH, MCS Metra Cloud Service GmbH, among others. The firm offers its services to small and medium-sized companies, as well as large industrial groups both domestically and abroad.
