First Time Loading...

Ekopak NV
XBRU:EKOP

Watchlist Manager
Ekopak NV Logo
Ekopak NV
XBRU:EKOP
Watchlist
Price: 18.6 EUR -1.33%
Updated: Jun 10, 2024

Intrinsic Value

Ekopak NV engages in the provision of environmental, social, and governance off-grid water solutions. [ Read More ]

The intrinsic value of one EKOP stock under the Base Case scenario is 8.87 EUR. Compared to the current market price of 18.6 EUR, Ekopak NV is Overvalued by 52%.

Key Points:
EKOP Intrinsic Value
Base Case
8.87 EUR
Overvaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Ekopak NV

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling EKOP stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Ask me anything about
Ekopak NV

Provide an overview of the primary business activities
of Ekopak NV.

What unique competitive advantages
does Ekopak NV hold over its rivals?

What risks and challenges
does Ekopak NV face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Ekopak NV.

Provide P/S
for Ekopak NV.

Provide P/E
for Ekopak NV.

Provide P/OCF
for Ekopak NV.

Provide P/FCFE
for Ekopak NV.

Provide P/B
for Ekopak NV.

Provide EV/S
for Ekopak NV.

Provide EV/GP
for Ekopak NV.

Provide EV/EBITDA
for Ekopak NV.

Provide EV/EBIT
for Ekopak NV.

Provide EV/OCF
for Ekopak NV.

Provide EV/FCFF
for Ekopak NV.

Provide EV/IC
for Ekopak NV.

Show me price targets
for Ekopak NV made by professional analysts.

What are the Revenue projections
for Ekopak NV?

How accurate were the past Revenue estimates
for Ekopak NV?

What are the Net Income projections
for Ekopak NV?

How accurate were the past Net Income estimates
for Ekopak NV?

What are the EPS projections
for Ekopak NV?

How accurate were the past EPS estimates
for Ekopak NV?

What are the EBIT projections
for Ekopak NV?

How accurate were the past EBIT estimates
for Ekopak NV?

Compare the revenue forecasts
for Ekopak NV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Ekopak NV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ekopak NV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Ekopak NV compared to its peers.

Compare the P/E ratios
of Ekopak NV against its peers.

Discuss the investment returns and shareholder value creation
comparing Ekopak NV with its peers.

Analyze the financial leverage
of Ekopak NV compared to its main competitors.

Show all profitability ratios
for Ekopak NV.

Provide ROE
for Ekopak NV.

Provide ROA
for Ekopak NV.

Provide ROIC
for Ekopak NV.

Provide ROCE
for Ekopak NV.

Provide Gross Margin
for Ekopak NV.

Provide Operating Margin
for Ekopak NV.

Provide Net Margin
for Ekopak NV.

Provide FCF Margin
for Ekopak NV.

Show all solvency ratios
for Ekopak NV.

Provide D/E Ratio
for Ekopak NV.

Provide D/A Ratio
for Ekopak NV.

Provide Interest Coverage Ratio
for Ekopak NV.

Provide Altman Z-Score Ratio
for Ekopak NV.

Provide Quick Ratio
for Ekopak NV.

Provide Current Ratio
for Ekopak NV.

Provide Cash Ratio
for Ekopak NV.

What is the historical Revenue growth
over the last 5 years for Ekopak NV?

What is the historical Net Income growth
over the last 5 years for Ekopak NV?

What is the current Free Cash Flow
of Ekopak NV?

Discuss the annual earnings per share (EPS)
trend over the past five years for Ekopak NV.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ekopak NV

Current Assets 42.9m
Cash & Short-Term Investments 12.7m
Receivables 18.3m
Other Current Assets 11.9m
Non-Current Assets 86.5m
Long-Term Investments 117k
PP&E 30.6m
Intangibles 52.6m
Other Non-Current Assets 3.2m
Current Liabilities 30.7m
Accounts Payable 10.1m
Accrued Liabilities 1.9m
Other Current Liabilities 18.7m
Non-Current Liabilities 45.2m
Long-Term Debt 36.5m
Other Non-Current Liabilities 8.7m
Efficiency

Earnings Waterfall
Ekopak NV

Revenue
36m EUR
Cost of Revenue
-23.3m EUR
Gross Profit
12.7m EUR
Operating Expenses
-16.1m EUR
Operating Income
-3.4m EUR
Other Expenses
316k EUR
Net Income
-3.1m EUR

Free Cash Flow Analysis
Ekopak NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EKOP Profitability Score
Profitability Due Diligence

Ekopak NV's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Positive Gross Profit
Negative ROIC
37/100
Profitability
Score

Ekopak NV's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

EKOP Solvency Score
Solvency Due Diligence

Ekopak NV's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
41/100
Solvency
Score

Ekopak NV's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EKOP Price Targets Summary
Ekopak NV

Wall Street analysts forecast EKOP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EKOP is 25.16 EUR with a low forecast of 19.19 EUR and a high forecast of 31.5 EUR.

Lowest
Price Target
19.19 EUR
3% Upside
Average
Price Target
25.16 EUR
35% Upside
Highest
Price Target
31.5 EUR
69% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

EKOP Price
Ekopak NV

1M 1M
+0%
6M 6M
-7%
1Y 1Y
+4%
3Y 3Y
+2%
5Y 5Y
+24%
10Y 10Y
+24%
Annual Price Range
18.6
52w Low
17.25
52w High
20.5
Price Metrics
Average Annual Return 7.45%
Standard Deviation of Annual Returns 17.01%
Max Drawdown -21%
Shares Statistics
Market Capitalization 275.7m EUR
Shares Outstanding 14 824 000
Percentage of Shares Shorted
N/A

EKOP Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Ekopak NV Logo
Ekopak NV

Country

Belgium

Industry

Commercial Services & Supplies

Market Cap

275.7m EUR

Dividend Yield

0%

Description

Ekopak NV engages in the provision of environmental, social, and governance off-grid water solutions. The company is headquartered in Tielt, West-Vlaanderen and currently employs 121 full-time employees. The company went IPO on 2021-03-31. The firm specializes in industrial water treatment. The company focuses on optimizing water use through water purification that transform alternative water sources such as rain, surface and wastewater into cleaner water that can be used and reused in the customer's industrial processes. The firm offered service consist of three pillars: equipment, chemicals and disinfection. Its solutions offered through design, build, and at the client's request, operate and maintain services, as well as a 'Water as a Service' solutions package, which provides the customer with an end-to-end solution. Its solution used for various sector such as food, medical, textiles, industry among others.

Contact

WEST-VLAANDEREN
Tielt
Careelstraat 13
+3251755105
https://ekopak.be/

IPO

2021-03-31

Employees

121

Officers

CEO, Managing Partner & Executive Director
Mr. Pieter Loose
CFO & Executive Director
Ms. Els De Keukelaere
COO & Executive director
Mr. Tim De Maet
Chief Technical Officer
Mr. Joost Van Der Spurt
Marketing Manager
Melissa Vanhoecke
HR Director ? People & Culture
Ms. Lieve Delrue
Show More
Chief Disinfection Officer
Ms. Anne-Mie Veermeer
Chief Commercial Officer
Mr. Niels D'Haese
Chief Executive Officer of Ekopak France
Mr. Franky Cosaert
Site Head H2O Production of France
Mr. Patrick Parfondry
Show Less

See Also

Discover More
What is the Intrinsic Value of one EKOP stock?

The intrinsic value of one EKOP stock under the Base Case scenario is 8.87 EUR.

Is EKOP stock undervalued or overvalued?

Compared to the current market price of 18.6 EUR, Ekopak NV is Overvalued by 52%.