AlphaValue Corporate Services
This research has been commissioned and paid for by the company and does therefore not constitute an inducement caught by the prohibition under MiFID II


Bloomberg   CRI FP
Support Services  /  France  Web Site   |   Investors Relation
From an industrialist to a luxury player
Upside 36.3%
Price (€) 10.36
Market Cap (€M) 258
Perf. 1W: 1.77%
Perf. 1M: -12.9%
Perf. 3M: -7.83%
Perf Ytd: -11.3%
10 day relative perf. to stoxx600: 8.45%
20 day relative perf. to stoxx600: -13.2%
Target Change28/01/2020 10:58

Change in Target Price€ 31.5 vs 30.6+2.99%

Our increased TP sees its biggest impact from the changes to our NAV following the inclusion of D&P Incorporated and updated EV metrics for the group's divisions. Having already factored a c.€100m increase in revenues from inorganic growth into our DCF assumptions, the marginal increase in our DCF derives from the higher expected profitability (recurring operating margin of 10%) than our base assumptions.

Change in NAV€ 31.1 vs 29.5+5.51%

We have included the acquisition of D&P Incorporated under the newly renamed Museum Solutions division (ex-Technical Substrates). We have also updated our EV estimates based on our expected EBITDA (for Protective Films) and EBIT (for Fashion Technologies and Museum Solutions) assumptions.