Valuation
Firstly we are coming with valuation based on a relative comparison. We are currently preparing a deeper analysis
and fundamental valuation based on discounted cash flows.
Our valuation is based on a relative valuation compared with publicly listed peers in the sector: Ahlstrom,
Suominen, Thrarreau Industries and Fiberweb. We have based our valuation on the EV/EBITDA multiple since
this ratio reflects operating performance and debt levels.
Applying an EV/EBITDA multiple of 9.5 (the median of the three peers mentioned) to Pegas's last published 12-
month EBITDA (1H2006) of 46 mn EUR returns a value of 31.7 EUR to Pegas Nonwovens.
Calcuation of PEGAS share value:
46 mn. EUR (last published 12-month EBITDA) x 9.5 (EV/EBITDA) - 138.9 mn. EUR (ND) = 299
(1)
(7)
(2)
| Burza Prime 16:29 | ||
| Název | Kurz | Změna |
|---|---|---|
| COLT CZ GROUP SE | 666.00 | -0.75% |
| ČEZ | 957.50 | +0.21% |
| ERSTE GROUP BANK A | 1 109.00 | -0.76% |
| GEN DIGITAL | 547.00 | -4.04% |
| GEVORKYAN | 256.00 | +0.79% |
| KOFOLA CS | 296.00 | -0.34% |
| KOMERČNÍ BANKA | 765.00 | -1.29% |
| MONETA MONEY BANK | 98.40 | -0.10% |
| PHILIP MORRIS ČR A | 14 920.00 | -0.27% |
| PHOTON ENERGY | 43.80 | -0.45% |
| PILULKA LÉKÁRNY | 140.50 | -4.10% |
| PRIMOCO UAV SE | 805.00 | 0.00% |
| VIG | 732.00 | +0.55% |
| Kurzy měn | |
| Kurzovní lístek ČNB pro 07.06.2024 | |
| USD americký dolar | 22.559
  |
| AUD australský dolar | 15.034
|
| GBP britská libra | 28.876
|
| BGN bulharský lev | 12.565
|
| EUR euro | 24.575
|
| HUF maďarský forint | 6.320
 |
| NOK norská koruna | 2.140
|
| PLN polský zlotý | 5.733
|
| CHF švýcarský frank | 25.345
|
| TRY turecká lira | 69.917
|
| Komodity online | ||
| Ropa | 79.37 USD | 07.06
|
| Zlato | 2288.32 USD | 07.06
|
| Stříbro | 29.16 USD | 07.06
|
| Káva | 224.93 USD | 07.06
|
| Cukr | 18.98 USD | 07.06
|
| Bavlna | 73.82 USD | 07.06
|
