Loading...

ILPRA

BIT:ILP
Snowflake Description

Limited growth with imperfect balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
ILP
BIT
€26M
Market Cap
  1. Home
  2. IT
  3. Capital Goods
Company description

ILPRA S.p.A. designs, produces, and sells packaging machines worldwide. The last earnings update was 138 days ago. More info.


Add to Portfolio Compare Print
ILP Share Price and Events
7 Day Returns
1.9%
BIT:ILP
-0.2%
IT Machinery
0.7%
IT Market
1 Year Returns
-
BIT:ILP
-24.3%
IT Machinery
-6.6%
IT Market
ILP Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
ILPRA (ILP) 1.9% 2.8% -2.1% - - -
IT Machinery -0.2% -1.8% -1% -24.3% 54.8% 59.4%
IT Market 0.7% -1.2% -2.5% -6.6% 9.2% -19.2%
1 Year Return vs Industry and Market
  • No trading data on ILP.
  • No trading data on ILP.
Price Volatility
Industry
5yr Volatility vs Market

Value

 Is ILPRA undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of ILPRA to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for ILPRA.

BIT:ILP Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 13.8%
Perpetual Growth Rate 10-Year IT Government Bond Rate 2.9%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BIT:ILP
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IT Govt Bond Rate 2.9%
Equity Risk Premium S&P Global 9%
Machinery Unlevered Beta Simply Wall St/ S&P Global 1.06
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.063 (1 + (1- 24%) (30.94%))
1.21
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.21
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.93% + (1.21 * 9.02%)
13.85%

Discounted Cash Flow Calculation for BIT:ILP using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for ILPRA is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BIT:ILP DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 13.85%)
2019 -0.27 Analyst x2 -0.23
2020 2.98 Analyst x2 2.30
2021 3.87 Analyst x2 2.62
2022 3.80 Analyst x1 2.26
2023 3.79 Est @ -0.31% 1.98
2024 3.81 Est @ 0.66% 1.75
2025 3.86 Est @ 1.35% 1.56
2026 3.94 Est @ 1.82% 1.39
2027 4.02 Est @ 2.16% 1.25
2028 4.12 Est @ 2.39% 1.13
Present value of next 10 years cash flows €16.01
BIT:ILP DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €4.12 × (1 + 2.93%) ÷ (13.85% – 2.93%)
€38.83
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €38.83 ÷ (1 + 13.85%)10
€10.62
BIT:ILP Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €16.01 + €10.62
€26.62
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €26.62 / 12.04
€2.21
BIT:ILP Discount to Share Price
Calculation Result
Value per share (EUR) From above. €2.21
Current discount Discount to share price of €2.18
= -1 x (€2.18 - €2.21) / €2.21
1.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price ILPRA is available for.
Intrinsic value
1%
Share price is €2.18 vs Future cash flow value of €2.21
Current Discount Checks
For ILPRA to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • ILPRA's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • ILPRA's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for ILPRA's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are ILPRA's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BIT:ILP PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2017-12-31) in EUR Not available
BIT:ILP Share Price ** BIT (2019-06-14) in EUR €2.18
Italy Machinery Industry PE Ratio Median Figure of 16 Publicly-Listed Machinery Companies 15.02x
Italy Market PE Ratio Median Figure of 240 Publicly-Listed Companies 15.76x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of ILPRA.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to compare the PE ratio to the industry average as no data exists.
  • Unable to calculate PE ratio for ILPRA, we can't compare the value of its earnings to the Italy market.
Price based on expected Growth
Does ILPRA's expected growth come at a high price?
Raw Data
BIT:ILP PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 0x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
Not available
Italy Machinery Industry PEG Ratio Median Figure of 13 Publicly-Listed Machinery Companies 0.89x
Italy Market PEG Ratio Median Figure of 161 Publicly-Listed Companies 1.21x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for ILPRA, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on ILPRA's assets?
Raw Data
BIT:ILP PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2017-12-31) in EUR Not available
BIT:ILP Share Price * BIT (2019-06-14) in EUR €2.18
Italy Machinery Industry PB Ratio Median Figure of 21 Publicly-Listed Machinery Companies 1.68x
Italy Market PB Ratio Median Figure of 324 Publicly-Listed Companies 1.45x

* Primary Listing of ILPRA.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to compare the PB ratio to the industry average as no data exists.
X
Value checks
We assess ILPRA's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Machinery industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Machinery industry average (and greater than 0)? (1 check)
  5. ILPRA has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is ILPRA expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
9.5%
Expected annual growth in revenue.
Earnings growth vs Low Risk Savings
Is ILPRA expected to grow at an attractive rate?
  • Unable to compare ILPRA's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare ILPRA's earnings growth to the Italy market average as no estimate data is available.
  • ILPRA's revenue growth is expected to exceed the Italy market average.
Annual Growth Rates Comparison
Raw Data
BIT:ILP Future Growth Rates Data Sources
Data Point Source Value (per year)
BIT:ILP Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 9.5%
Italy Machinery Industry Earnings Growth Rate Market Cap Weighted Average 11.4%
Italy Machinery Industry Revenue Growth Rate Market Cap Weighted Average 6%
Italy Market Earnings Growth Rate Market Cap Weighted Average 9.2%
Italy Market Revenue Growth Rate Market Cap Weighted Average 3.5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BIT:ILP Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 year ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BIT:ILP Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 37 5 1
2021-12-31 36 5 2
2020-12-31 34 4 2
2019-12-31 31 2 2
BIT:ILP Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2017-12-31 21 1 1
2016-12-31 18 0 0

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if ILPRA is high growth as no earnings estimate data is available.
  • ILPRA's revenue is expected to grow by 9.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BIT:ILP Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 year ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from ILPRA Company Filings, last reported 1 year ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BIT:ILP Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31
2021-12-31
2020-12-31
2019-12-31
BIT:ILP Past Financials Data
Date (Data in EUR Millions) EPS *
2017-12-31
2016-12-31

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • ILPRA is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess ILPRA's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Italy market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Italy market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
ILPRA has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has ILPRA performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare ILPRA's growth in the last year to its industry (Machinery).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Insufficient data to establish if ILPRA's year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare ILPRA's 1-year earnings growth to the 5-year average due to insufficient past data.
  • ILPRA's earnings growth has exceeded the IT Machinery industry average in the past year (187.7% vs 8.3%).
Earnings and Revenue History
ILPRA's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from ILPRA Company Filings, last reported 1 year ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BIT:ILP Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2017-12-31 21.38 1.12 6.03
2016-12-31 17.61 0.39 5.93

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • ILPRA has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • ILPRA used its assets less efficiently than the IT Machinery industry average last year based on Return on Assets.
  • Unable to establish if ILPRA improved its use of capital last year versus 3 years ago (Return on Capital Employed) due to insufficient past data.
X
Past performance checks
We assess ILPRA's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Machinery industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
ILPRA has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is ILPRA's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up ILPRA's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • ILPRA is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • ILPRA's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of ILPRA's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from ILPRA Company Filings, last reported 1 year ago.

BIT:ILP Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2017-12-31 9.09 8.12 7.88
2016-12-31 7.97 8.09 5.28
  • ILPRA's level of debt (89.3%) compared to net worth is high (greater than 40%).
  • Unable to establish if ILPRA's debt level has increased without past 5-year debt data.
  • Debt is not well covered by operating cash flow (13.5%, less than 20% of total debt).
  • ILPRA is making a loss, therefore interest payments are not well covered by earnings.
X
Financial health checks
We assess ILPRA's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. ILPRA has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is ILPRA's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from ILPRA dividends.
If you bought €2,000 of ILPRA shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate ILPRA's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate ILPRA's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BIT:ILP Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
Italy Machinery Industry Average Dividend Yield Market Cap Weighted Average of 11 Stocks 2%
Italy Market Average Dividend Yield Market Cap Weighted Average of 185 Stocks 4.2%
Italy Minimum Threshold Dividend Yield 10th Percentile 1.1%
Italy Bottom 25% Dividend Yield 25th Percentile 2.2%
Italy Top 25% Dividend Yield 75th Percentile 4.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BIT:ILP Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2022-12-31
2021-12-31
2020-12-31
2019-12-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as ILPRA has not reported any payouts.
  • Unable to verify if ILPRA's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of ILPRA's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as ILPRA has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess ILPRA's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can ILPRA afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. ILPRA has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of ILPRA's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
  • ILPRA has no CEO, or we have no data on them.
Management Team

Maurizio Bertocco

TITLE

Cristina Maldifassi

TITLE
Board of Directors
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by ILPRA insiders in the past 3 months, but not in substantial volumes.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
13. Jun 19 Sell Maurizio Bertocco Individual 10. Jun 19 10. Jun 19 -600 €2.18 €-1,308
13. Jun 19 Buy Maurizio Bertocco Individual 11. Jun 19 11. Jun 19 600 €2.18 €1,308
12. Jun 19 Buy Maurizio Bertocco Individual 10. Jun 19 10. Jun 19 1,200 €2.18 €2,604
10. Jun 19 Buy Maurizio Bertocco Individual 06. Jun 19 07. Jun 19 1,200 €2.14 €2,551
05. Jun 19 Buy Maurizio Bertocco Individual 04. Jun 19 04. Jun 19 600 €2.14 €1,284
04. Jun 19 Buy Maurizio Bertocco Individual 31. May 19 31. May 19 600 €2.16 €1,296
31. May 19 Buy Maurizio Bertocco Individual 28. May 19 30. May 19 1,200 €2.17 €2,597
28. May 19 Buy Maurizio Bertocco Individual 27. May 19 27. May 19 1,800 €2.16 €3,864
23. May 19 Buy Maurizio Bertocco Individual 22. May 19 22. May 19 600 €2.14 €1,284
20. May 19 Buy Maurizio Bertocco Individual 15. May 19 15. May 19 600 €2.16 €1,296
16. May 19 Buy Maurizio Bertocco Individual 13. May 19 13. May 19 600 €2.16 €1,296
10. May 19 Buy Maurizio Bertocco Individual 08. May 19 08. May 19 600 €2.16 €1,296
08. May 19 Buy Maurizio Bertocco Individual 06. May 19 06. May 19 600 €2.16 €1,296
X
Management checks
We assess ILPRA's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. ILPRA has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

A Look At The Fair Value Of ILPRA S.p.A. (BIT:ILP)

(BIT:ILP) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. … Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value: 10-year free cash flow (FCF) forecast 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (€, Millions) €-0.27 €2.98 €3.87 €3.80 €3.79 €3.81 €3.86 €3.94 €4.02 €4.12 Growth Rate Estimate Source Analyst x2 Analyst x2 Analyst x2 Analyst x1 Est @ -0.31% Est @ 0.66% Est @ 1.35% Est @ 1.82% Est @ 2.16% Est @ 2.39% Present Value (€, Millions) Discounted @ 13.87% €-0.23 €2.29 €2.62 €2.26 €1.98 €1.75 €1.56 €1.39 €1.25 €1.12 Present Value of 10-year Cash Flow (PVCF)= €15.99m "Est" = FCF growth rate estimated by Simply Wall St We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. … Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = €4.1m × (1 + 2.9%) ÷ (13.9% – 2.9%) = €39m Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = €€39m ÷ ( 1 + 13.9%)10 = €10.57m The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €26.55m.

Simply Wall St -

How Much Of ILPRA S.p.A. (BIT:ILP) Do Insiders Own?

As Nassim Nicholas Taleb said, 'Don’t tell me what you think, tell me what you have in your portfolio.' ILPRA is not a large company by global standards. … View our latest analysis for ILPRA BIT:ILP Ownership Summary, May 14th 2019 What Does The Lack Of Institutional Ownership Tell Us About ILPRA? … Insider Ownership Of ILPRA The definition of company insiders can be subjective, and does vary between jurisdictions.

Simply Wall St -

Company Info

Description

ILPRA S.p.A. designs, produces, and sells packaging machines worldwide. It offers tray sealers, fillers and sealers, thermoformers, and buckets fillers. The company’s products are used in the packaging of food products, such as meat and poultry, fish and seafood, milk and dairy products, agricultural products, water and drinks, cold cuts and cured meat, sauces and dippings, sweets and desserts, bread and bakery products, fresh pasta, pet food, ready meals, and preserves; non food products, including stationery, electronic components, mechanical components, chemical products, household articles, and perfumes and cosmetics; and medical devices, disposable and injectable products, pharmaceutical products, and medical instruments. It also provides personalized consultancy, training course, service and maintenance, revamping and retrofitting, and showroom and testing room services, as well as spare parts and used machines. The company was founded in 1955 and is based in Mortara, Italy.

Details
Name: ILPRA S.p.A.
ILP
Exchange: BIT
Founded: 1955
€26,244,148
12,038,600
Website: http://www.ilpra.com
Address: ILPRA S.p.A.
Via Enrico Mattei, 21/23,
Mortara,
Pavia, 27036,
Italy
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BIT ILP Ordinary Shares Borsa Italiana IT EUR 15. Feb 2019
Number of employees
Current staff
Staff numbers
0
ILPRA employees.
Industry
Industrial Machinery
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/15 22:22
End of day share price update: 2019/06/14 00:00
Last estimates confirmation: 2019/04/12
Last earnings filing: 2019/01/28
Last earnings reported: 2017/12/31
Last annual earnings reported: 2017/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.