Compagnie du Bois Sauvage Valuation

Q: What is the Fair Price of 0O9C when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0O9C (€222) is trading below our estimate of [[fair value]] (€643.85)

Is 0O9C 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 0O9C when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0O9C (€222) is trading below our estimate of fair value (€643.85)

Significantly Below Fair Value: 0O9C is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0O9C?

Key metric: As 0O9C is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0O9C. This is calculated by dividing 0O9C's market cap by their current revenue.
What is 0O9C's PS Ratio?
PS Ratio	1.2x
Sales	€297.02m
Market Cap	€365.38m

0O9C 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	1.5x
Enterprise Value/EBITDA	6.3x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 0O9C's PS Ratio compare to its peers?

The above table shows the PS ratio for 0O9C 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	3.5x
MAB1 Mortgage Advice Bureau (Holdings)	1.5x	13.1%	UK£369.8m
FNX Fonix	2.8x	8.0%	UK£215.5m
CABP CAB Payments Holdings	2x	19.8%	UK£177.9m
BOKU Boku	7.5x	12.0%	UK£548.2m
0O9C Compagnie du Bois Sauvage	1.2x	n/a	€365.4m

Price-To-Sales vs Peers: 0O9C is good value based on its Price-To-Sales Ratio (1.2x) compared to the peer average (3.5x).

Price to Sales Ratio vs Industry

How does 0O9C's PS Ratio compare vs other companies in the GB Diversified Financial Industry?

2 Companies	Price / Sales	Estimated Growth	Market Cap
NBS Nationwide Building Society	0.3x	n/a	US$1.51b
LEND Sancus Lending Group	0.3x	15.1%	US$3.59m

No more companies available in this PS range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 0O9C is good value based on its Price-To-Sales Ratio (1.2x) compared to the UK Diversified Financial industry average (2x).

Price to Sales Ratio vs Fair Ratio

What is 0O9C'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.

0O9C PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 0O9C'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?

The above table shows the analyst 0O9C forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€222.00	€332.50 +49.8%	6.8%	€355.00	€310.00	n/a	2
Nov ’25	€241.00	€332.50 +38.0%	6.8%	€355.00	€310.00	n/a	2
Oct ’25	€257.00	€332.50 +29.4%	6.8%	€355.00	€310.00	n/a	2
Sep ’25	€272.00	€336.50 +23.7%	7.9%	€363.00	€310.00	n/a	2
Aug ’25	€274.00	€336.50 +22.8%	7.9%	€363.00	€310.00	n/a	2
Jul ’25	n/a	€336.50 0%	7.9%	€363.00	€310.00	n/a	2
Jun ’25	€272.00	€326.50 +20.0%	5.1%	€343.00	€310.00	n/a	2
May ’25	€256.00	€326.50 +27.5%	5.1%	€343.00	€310.00	n/a	2
Apr ’25	€247.00	€326.50 +32.2%	5.1%	€343.00	€310.00	n/a	2
Mar ’25	€251.89	€341.50 +35.6%	0.4%	€343.00	€340.00	n/a	2
Feb ’25	€272.39	€341.50 +25.4%	0.4%	€343.00	€340.00	n/a	2
Jan ’25	n/a	€341.50 0%	0.4%	€343.00	€340.00	n/a	2
Dec ’24	€269.00	€341.50 +27.0%	0.4%	€343.00	€340.00	n/a	2
Nov ’24	€272.00	€341.50 +25.6%	0.4%	€343.00	€340.00	€241.00	2
Oct ’24	€273.98	€341.50 +24.6%	0.4%	€343.00	€340.00	€257.00	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

HAL Trust

€10.5b

Operates through multi-sectors in Europe, the United States, Canada, Asia, and internationally.

0K9V

€116.38

1.9%

1.6%

BFF Bank

€1.7b

Provides financial services to suppliers of the national health system and public administration sector in Italy, Croatia, the Czech Republic, France, Greece, Poland, Portugal, the Slovak Republic, and Spain.

0RON

€8.95

6.2%

-10.3%

Man Group

UK£2.4b

Man Group Limited is a publicly owned investment manager.

EMGL

UK£2.09

1.2%

-3.1%