Price target as of November 22, 2022
Price Target Consensus in EUR Positive Neutral Negative
12.70541




Estimates as of November 22, 2022
KPI (in EUR m)Q4 2022 EFY 2022 EFY 2023 EFY 2024 E
Billings *Number of Estimates101098
Billings *Highest186.8631.0694.3781.1
Billings *Consensus179.2623.4678.9741.1
Billings *Median178.8623.0677.0743.8
Billings *Lowest174.8619.0670.9702.0
Billings * Last year results 153.7 547.6
Adj. EBITDA *Number of Estimates101098
Adj. EBITDA *Highest93.6295.0322.0361.0
Adj. EBITDA *Consensus85.2286.6311.5336.0
Adj. EBITDA *Median87.9289.3312.5338.2
Adj. EBITDA *Lowest59.0260.4302.0308.0
Adj. EBITDA * Last year results 67.7 257.0
Adj. EBIT **Number of Estimates7766
Adj. EBIT **Highest87.4271.0307.3341.3
Adj. EBIT **Consensus83.4267.0290.1315.1
Adj. EBIT **Median85.4269.0288.5321.1
Adj. EBIT **Lowest75.4259.0274.0280.0
Adj. EBIT ** Last year results 61.9 235.5
RevenueNumber of Estimates1111109
RevenueHighest207.6623.0634.0702.9
RevenueConsensus152.6568.0611.3669.5
RevenueMedian149.6565.0615.5675.0
RevenueLowest128.6544.0574.5613.7
Revenue Last year results 132.3 501.1

Consensus = average

* Billings and Adjusted EBITDA are primary performance indicators and are defined in the respective current annual report

** Adj. EBIT is calculated as adj. EBITDA less ordinary depreciation and amortization (excluding amortization of intangible assets resulting from PPA)

Last Update: November 22, 2022. Provided by

Vara Research

Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.