Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Germany
/
Consumer Services
/
HomeToGo
HTG
HomeToGo
Regulation And Rivals Will Choke Growth Yet Bring Promise
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
12 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€3.10
47.7% undervalued
intrinsic discount
16 Aug
€1.62
Loading
1Y
-13.8%
7D
5.9%
Author's Valuation
€3.1
47.7% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€3.1
47.7% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-164m
252m
2018
2020
2022
2024
2025
2026
2028
Revenue €252.0m
Earnings €11.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
27.58%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.15%
Calculation
€11.71m
Earnings '28
x
36.31x
PE Ratio '28
=
€425.38m
Market Cap '28
€425.38m
Market Cap '28
/
114.73m
No. shares '28
=
€3.71
Share Price '28
€3.71
Share Price '28
Discounted to 2025 @ 6.15% p.a.
=
€3.10
Fair Value '25
