Enterprise Value (Q: Sep. 2016 ) mio 129,5 Market Cap (kurs 24,47 x 5,293mio aktien) +3,584 Long-Term Debt +9,357 Current Portion of Long-Term Debt +5,073 Minority Interes -32,148 Cash and Cash Equivalents =115,4 EBITDA for the trailing twelve months (TTM) ended in Sep. 2016 was mio 1,880 (Dec. 2015) + 6,335 (Mar. 2016) + 6,883 (Jun. 2016) + 6,157 (Sep. 2016) = 21,3 EV /EBITDA 115,4mio /21,3mio =5,4 |