DISCLAIMER
RECOMMENDATIONS
BUY Rating: 5 - 62%
HOLD Rating: 3 - 38%
SELL Rating: 0 - 0%
ANALYST COVERAGE
doValue shares are covered by the analysts listed below.
The consensus table reports figures computed as the average of the most recent estimates by some of the mentioned analysts on the main financial data of doValue S.p.A..
Consensus information included in this page is presented for information purposes only and do not constitute a recommendation or offer to purchase, hold or sell doValue shares.
Such information represents estimates by the mentioned independent analysts and do not represent opinions, estimates or forecasts of doValue S.p.A. or members of its management.
By including this information on its website, doValue does not share nor concur to the forming of opinions, estimates or forecasts presented in this page and declines responsibility with regards to the accuracy, completeness and or correctness of such information.
The consensus table reports figures computed as the average of the most recent estimates by some of the mentioned analysts on the main financial data of doValue S.p.A..
Consensus information included in this page is presented for information purposes only and do not constitute a recommendation or offer to purchase, hold or sell doValue shares.
Such information represents estimates by the mentioned independent analysts and do not represent opinions, estimates or forecasts of doValue S.p.A. or members of its management.
By including this information on its website, doValue does not share nor concur to the forming of opinions, estimates or forecasts presented in this page and declines responsibility with regards to the accuracy, completeness and or correctness of such information.
RECOMMENDATIONS
BUY Rating: 5 - 62%
HOLD Rating: 3 - 38%
SELL Rating: 0 - 0%
ANALYST COVERAGE
| Broker | Analyst | Coverage type | Equity Recommendation | Equity Target Price (€) | |
|---|---|---|---|---|---|
| Akros | L. Tramontana | Equity | luigi.tramontana@bancaakros.it | Buy | 9.00 |
| AXIA | J. Floriani | Equity | Jonas.Floriani@Axiavg.com | Hold | 9.80 |
| Berenberg | A. Markou | Equity | andreas.markou@berenberg.com | Buy | 11.00 |
| Bestinver | A. Trovarelli | Equity | atrovarelli@bestinver.es | - | - |
| Citi | B. Ramirez | Equity | borja.ramirez@citi.com | Buy | 12.00 |
| Deutsche Bank | L. Dueser | Credit | lars.dueser@db.com | - | - |
| Equita | A. Lisi | Equity | a.lisi@equitasim.it | Buy | 11.50 |
| Intermonte | Christian Carrese N. Binda |
Equity | christian.carrese@intermonte.it nicholas.binda@intermonte.it |
Hold | 9.90 |
| JP Morgan | Gurjit Kambo | Equity | gurjit.s.kambo@jpmorgan.com | Hold | 11.50 |
| Kepler | Filippo Prini | Equity | fprini@keplercheuvreux.com | Buy | 12.00 |
| Average | 10,84 | ||||
ANALYSTS' CONSENSUS
| Table | Consensus (average) | No.of estimates | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| €million | 2017A | 2018A | 2019A | 2020A | 2021E | 2022E | 2023E | 2024E | 2021E | 2022E | 2023E | 2024E |
| Gross Revenues | 213 | 234 | 364 | 418 | 565 | 566 | 573 | 570 | 8 | 8 | 8 | 3 |
| Net Revenues | 195 | 210 | 324 | 368 | 499 | 503 | 510 | 502 | 8 | 8 | 8 | 3 |
| EBITDA ex NRI | 70 | 84 | 140 | 125 | 192 | 194 | 204 | 206 | 7 | 7 | 7 | 3 |
| EBITDA ex NRI margin | 33% | 36% | 39% | 30% | 34% | 34% | 36% | 36% | - | - | - | - |
| EBITDA | 70 | 81 | 128 | 114 | 192 | 194 | 204 | 206 | 8 | 8 | 8 | 3 |
| EBIT | 68 | 80 | 78 | 41 | 101 | 117 | 131 | 148 | 8 | 8 | 8 | 3 |
| Attributable Net Income ex NRI | 45 | 53 | 69 | 21 | 59 | 64 | 78 | 87 | 7 | 7 | 7 | 3 |
| Attributable Net Income | 45 | 51 | 38 | (22) | 50 | 67 | 75 | 84 | 8 | 8 | 8 | 3 |
| Dividend Per Share (€) | 0.39 | 0.46 | - | 0.26 | 0.49 | 0.54 | 0.64 | 0.74 | 8 | 8 | 8 | 3 |
| Net Debt / (Net Cash) | (39) | (68) | 236 | 411 | 388 | 319 | 241 | 226 | 8 | 8 | 8 | 3 |
| GBV (€bn) | 77 | 82 | 132 | 158 | 155 | 157 | 154 | 153 | 7 | 7 | 7 | 3 |
Last update: November, 2021
