Warimpex Finanz- und Beteiligungs Valuation

Is 0O0P 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 0O0P when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0O0P (€0.76) is trading below our estimate of fair value (€2)

Significantly Below Fair Value: 0O0P is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0O0P?

Key metric: As 0O0P is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0O0P. This is calculated by dividing 0O0P's market cap by their current revenue.
What is 0O0P's PS Ratio?
PS Ratio	0.7x
Sales	€48.89m
Market Cap	€35.40m

0O0P 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	5.1x
Enterprise Value/EBITDA	12.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 0O0P's PS Ratio compare to its peers?

The above table shows the PS ratio for 0O0P 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	1.4x
SSTY Safestay	0.8x	n/a	UK£17.2m
HYDP Hydro Hotel Eastbourne	1.1x	n/a	UK£5.1m
HSW Hostelworld Group	2.1x	7.1%	UK£166.3m
OTB On the Beach Group	1.5x	4.1%	UK£273.2m
0O0P Warimpex Finanz- und Beteiligungs	0.7x	1.8%	€35.4m

Price-To-Sales vs Peers: 0O0P is good value based on its Price-To-Sales Ratio (0.7x) compared to the peer average (1.3x).

Price to Sales Ratio vs Industry

How does 0O0P's PS Ratio compare vs other companies in the GB Hospitality Industry?

7 Companies	Price / Sales	Estimated Growth	Market Cap
EVOK Evoke	0.1x	5.9%	US$307.19m
TRC Revel Collective	0.06x	-3.1%	US$10.78m
NGHT Nightcap	0.1x	n/a	US$8.62m
COM Comptoir Group	0.1x	n/a	US$5.61m

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 0O0P is good value based on its Price-To-Sales Ratio (0.7x) compared to the UK Hospitality industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

What is 0O0P'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.

0O0P PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.7x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 0O0P'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.