D2L Valuation
Is NE5 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
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 NE5 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: NE5 (€10.6) is trading below our estimate of fair value (€28.26)
Significantly Below Fair Value: NE5 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for NE5?
Key metric: As NE5 is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is NE5's PS Ratio? | |
|---|---|
| PS Ratio | 3.4x |
| Sales | US$191.35m |
| Market Cap | US$639.85m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2.9x |
| Enterprise Value/EBITDA | -235.6x |
| PEG Ratio | 16.2x |
Price to Sales Ratio vs Peers
How does NE5's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 2.2x | ||
123F 123fahrschule | 0.6x | 12.7% | €11.2m |
TIMA ZEAL Network | 6.4x | 14.3% | €959.4m |
9JK International School Augsburg -ISA- gemeinnützige | 0.5x | 6.7% | €3.6m |
HTG HomeToGo | 1.3x | 13.6% | €253.5m |
NE5 D2L | 3.4x | 9.5% | €899.9m |
Price-To-Sales vs Peers: NE5 is expensive based on its Price-To-Sales Ratio (3.4x) compared to the peer average (2.2x).
Price to Sales Ratio vs Industry
How does NE5's PS Ratio compare vs other companies in the European Consumer Services Industry?
| 5 Companies | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
| 5 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Sales vs Industry: NE5 is expensive based on its Price-To-Sales Ratio (3.4x) compared to the European Consumer Services industry average (0.9x).
Price to Sales Ratio vs Fair Ratio
What is NE5'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.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 3.4x |
| Fair PS Ratio | 1.4x |
Price-To-Sales vs Fair Ratio: NE5 is expensive based on its Price-To-Sales Ratio (3.4x) compared to the estimated Fair Price-To-Sales Ratio (1.4x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €10.60 | €10.69 +0.9% | 10.5% | €11.88 | €8.16 | n/a | 9 |
| Nov ’25 | €9.05 | €10.45 +15.5% | 10.0% | €11.62 | €7.98 | n/a | 10 |
| Oct ’25 | €7.95 | €10.52 +32.3% | 6.4% | €11.34 | €9.67 | n/a | 9 |
| Sep ’25 | €8.25 | €9.97 +20.9% | 8.9% | €11.29 | €8.72 | n/a | 9 |
| Aug ’25 | €8.10 | €10.09 +24.6% | 9.1% | €11.47 | €8.77 | n/a | 9 |
| Jul ’25 | €7.30 | €8.95 +22.5% | 11.2% | €10.84 | €7.48 | n/a | 9 |
| Jun ’25 | €5.40 | €8.79 +62.8% | 7.9% | €10.14 | €7.81 | n/a | 8 |
| May ’25 | €5.90 | €8.95 +51.6% | 7.8% | €10.26 | €7.94 | n/a | 8 |
| Apr ’25 | €7.40 | €8.63 +16.6% | 6.8% | €9.50 | €7.79 | n/a | 8 |
| Mar ’25 | €7.00 | €8.62 +23.2% | 6.8% | €9.50 | €7.79 | n/a | 8 |
| Feb ’25 | €6.70 | €8.62 +28.7% | 6.8% | €9.50 | €7.79 | n/a | 8 |
| Jan ’25 | €7.05 | €8.65 +22.7% | 6.8% | €9.55 | €7.83 | n/a | 8 |
| Dec ’24 | €5.45 | €7.63 +39.9% | 12.1% | €9.36 | €6.42 | €9.70 | 8 |
| Nov ’24 | €4.44 | €7.52 +69.4% | 8.8% | €8.85 | €6.58 | €9.05 | 7 |
| Oct ’24 | €4.78 | €7.48 +56.4% | 9.2% | €8.88 | €6.52 | €7.95 | 7 |
| Sep ’24 | €5.50 | €7.57 +37.6% | 9.0% | €8.84 | €6.48 | €8.25 | 7 |
| Aug ’24 | €5.55 | €7.51 +35.3% | 9.4% | €8.95 | €6.54 | €8.10 | 7 |
| Jul ’24 | €5.95 | €7.52 +26.4% | 9.8% | €9.06 | €6.63 | €7.30 | 7 |
| Jun ’24 | €4.47 | €7.10 +59.1% | 13.1% | €8.97 | €5.86 | €5.40 | 7 |
| May ’24 | €5.10 | €6.99 +37.1% | 13.2% | €8.84 | €5.77 | €5.90 | 7 |
| Apr ’24 | €5.11 | €6.78 +32.7% | 21.0% | €9.51 | €4.75 | €7.40 | 7 |
| Mar ’24 | n/a | €6.93 0% | 21.1% | €9.74 | €4.84 | €7.00 | 7 |
| Feb ’24 | n/a | €6.26 0% | 14.0% | €7.59 | €4.74 | €6.70 | 7 |
| Jan ’24 | n/a | €6.42 0% | 13.6% | €7.67 | €4.88 | €7.05 | 7 |
| Dec ’23 | n/a | €7.02 0% | 13.5% | €8.58 | €5.46 | €5.45 | 7 |
Analyst Forecast: Target price is lower than the current share price.