WindowMaster International Valuation

Is 9FF undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 9FF when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9FF (€0.94) is trading below our estimate of fair value (€13.88)

Significantly Below Fair Value: 9FF is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9FF?

Key metric: As 9FF is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 9FF. This is calculated by dividing 9FF's market cap by their current revenue.
What is 9FF's PS Ratio?
PS Ratio	0.4x
Sales	DKK 263.40m
Market Cap	DKK 111.75m

9FF key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	10.2x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 9FF's PS Ratio compare to its peers?

The above table shows the PS ratio for 9FF vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.6x
TSS InnoTec TSS	0.5x	n/a	€59.3m
WUG Westag	0.7x	n/a	€123.0m
ST5 STEICO	0.8x	9.6%	€275.2m
VIB3 Villeroy & Boch	0.3x	10.8%	€417.7m
9FF WindowMaster International	0.4x	n/a	€111.7m

Price-To-Sales vs Peers: 9FF is good value based on its Price-To-Sales Ratio (0.4x) compared to the peer average (0.6x).

Price to Sales Ratio vs Industry

How does 9FF's PS Ratio compare vs other companies in the European Building Industry?

4 Companies	Price / Sales	Estimated Growth	Market Cap

4 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 9FF is good value based on its Price-To-Sales Ratio (0.4x) compared to the European Building industry average (0.8x).

Price to Sales Ratio vs Fair Ratio

What is 9FF's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9FF PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.4x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 9FF's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.