Loading...
Caltagirone Editore SpA operates as a newspapers publishing company in Italy. The last earnings update was 132 days ago. More info.
7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
---|---|---|---|---|---|---|
Caltagirone Editore (CED) | 2.8% | 6.3% | -0.5% | -1.4% | 55.7% | 30.5% |
IT Media | 0.9% | 5.5% | 8.7% | 14% | -4% | -8% |
IT Market | 1.1% | -1.2% | 4.7% | 20% | 7.4% | -14.1% |
Below are the data sources, inputs and calculation used to determine the intrinsic value for Caltagirone Editore.
Data Point | Source | Value |
---|---|---|
Valuation Model | 2 Stage Free Cash Flow to Equity | |
Levered Free Cash Flow | Extrapolated from most recent financials. | See below |
Discount Rate (Cost of Equity) | See below | 8.7% |
Perpetual Growth Rate | 10-Year IT Government Bond Rate | 1.2% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
Data Point | Calculation/ Source | Result |
---|---|---|
Risk-Free Rate | 10-Year IT Govt Bond Rate | 1.2% |
Equity Risk Premium | S&P Global | 8.2% |
Media Unlevered Beta | Simply Wall St/ S&P Global | 0.76 |
Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.759 (1 + (1- 24%) (17.98%)) |
0.908 |
Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
0.91 |
Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.21% + (0.908 * 8.23%) |
8.68% |
Discounted Cash Flow Calculation for BIT:CED using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Caltagirone Editore 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.
Note: Free cash flow to equity valuations ignore the company's cash or debt.
Levered FCF (EUR, Millions) | Source |
Present Value Discounted (@ 8.68%) |
|
---|---|---|---|
2020 | 3.55 | Est @ 85.91% | 3.27 |
2021 | 5.70 | Est @ 60.5% | 4.83 |
2022 | 8.14 | Est @ 42.71% | 6.34 |
2023 | 10.60 | Est @ 30.26% | 7.60 |
2024 | 12.88 | Est @ 21.55% | 8.50 |
2025 | 14.87 | Est @ 15.45% | 9.02 |
2026 | 16.53 | Est @ 11.17% | 9.23 |
2027 | 17.89 | Est @ 8.19% | 9.19 |
2028 | 18.98 | Est @ 6.09% | 8.97 |
2029 | 19.86 | Est @ 4.63% | 8.63 |
Present value of next 10 years cash flows | €75.00 |
Calculation | Result | |
---|---|---|
Terminal Value |
= FCF2029
× (1 + g) ÷ (Discount Rate – g)
= €19.86 × (1 + 1.21%) ÷ (8.68% – 1.21%) |
€268.88 |
Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)10
= €268.88 ÷ (1 + 8.68%)10 |
€116.92 |
Calculation | Result | |
---|---|---|
Total Equity Value |
= Present value of next 10 years cash flows +
Terminal Value
= €75.00 + €116.92 |
€191.92 |
Equity Value per Share (EUR) |
= Total value / Shares Outstanding
= €191.92 / 106.79 |
€1.8 |
Calculation | Result | |
---|---|---|
Value per share (EUR) | From above. | €1.80 |
Current discount | Discount to share price of
€1.10
= -1 x (€1.10 - €1.80) / €1.80 |
39.1% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Data Point | Source | Value |
---|---|---|
Earnings Per Share * | Company Filings (2019-06-30) in EUR | €-0.08 |
BIT:CED Share Price ** | BIT (2019-12-11) in EUR | €1.1 |
Italy Media Industry PE Ratio | Median Figure of 13 Publicly-Listed Media Companies | 11.83x |
Italy Market PE Ratio | Median Figure of 248 Publicly-Listed Companies | 18.55x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Caltagirone Editore.
Calculation | Outcome | |
---|---|---|
PE Ratio | = BIT:CED Share Price ÷ EPS (both in EUR) = 1.1 ÷ -0.08 |
-13.93x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
PE Ratio | See PE Ratio Section | -13.93x |
Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts |
Not available |
Italy Media Industry PEG Ratio | Median Figure of 7 Publicly-Listed Media Companies | 1.79x |
Italy Market PEG Ratio | Median Figure of 169 Publicly-Listed Companies | 1.31x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
Book Value per Share | Company Filings (2019-06-30) in EUR | €4.02 |
BIT:CED Share Price * | BIT (2019-12-11) in EUR | €1.1 |
Italy Media Industry PB Ratio | Median Figure of 22 Publicly-Listed Media Companies | 1.24x |
Italy Market PB Ratio | Median Figure of 326 Publicly-Listed Companies | 1.53x |
Calculation | Outcome | |
---|---|---|
PB Ratio | = BIT:CED Share Price ÷ Book Value per Share (both in EUR) = 1.1 ÷ 4.02 |
0.27x |
* Primary Listing of Caltagirone Editore.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Caltagirone Editore has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Data Point | Source | Value (per year) |
---|---|---|
Italy Media Industry Earnings Growth Rate | Market Cap Weighted Average | 15.7% |
Italy Media Industry Revenue Growth Rate | Market Cap Weighted Average | 0.7% |
Italy Market Earnings Growth Rate | Market Cap Weighted Average | 8.8% |
Italy Market Revenue Growth Rate | Market Cap Weighted Average | 3.1% |
*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.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (5 months ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
Date (Data in EUR Millions) | Revenue | Cash Flow | Net Income * |
---|---|---|---|
2019-06-30 | 138 | 4 | -9 |
2019-03-31 | 140 | 5 | -9 |
2018-12-31 | 142 | 5 | -8 |
2018-09-30 | 143 | -18 | |
2018-06-30 | 145 | 1 | -27 |
2018-03-31 | 149 | -1 | -29 |
2017-12-31 | 153 | -2 | -30 |
2017-09-30 | 156 | -73 | |
2017-06-30 | 153 | -3 | -62 |
2017-03-31 | 154 | -58 | |
2016-12-31 | 151 | -2 | -62 |
2016-09-30 | 153 | -26 |
*GAAP earnings excluding extraordinary items.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (5 months ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
All data from Caltagirone Editore Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in EUR Millions) | EPS * |
---|---|
2019-06-30 | -0.08 |
2019-03-31 | -0.07 |
2018-12-31 | -0.07 |
2018-09-30 | -0.15 |
2018-06-30 | -0.22 |
2018-03-31 | -0.23 |
2017-12-31 | -0.24 |
2017-09-30 | -0.59 |
2017-06-30 | -0.51 |
2017-03-31 | -0.48 |
2016-12-31 | -0.51 |
2016-09-30 |
*GAAP earnings excluding extraordinary items.
How has Caltagirone Editore performed over the past 5 years?
All data from Caltagirone Editore Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in EUR Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
---|---|---|---|---|
2019-06-30 | 138.44 | -8.87 | 6.01 | |
2019-03-31 | 140.08 | -8.58 | 7.10 | |
2018-12-31 | 141.73 | -8.30 | 8.19 | |
2018-09-30 | 143.48 | -17.86 | 8.65 | |
2018-06-30 | 145.48 | -27.42 | 9.11 | |
2018-03-31 | 149.19 | -28.53 | 9.20 | |
2017-12-31 | 152.91 | -29.63 | 9.29 | |
2017-09-30 | 155.81 | -72.71 | 22.21 | |
2017-06-30 | 152.79 | -62.16 | 12.47 | |
2017-03-31 | 153.83 | -58.40 | 17.56 | |
2016-12-31 | 151.42 | -62.44 | 15.53 | |
2016-09-30 | 152.91 | -25.76 | 14.54 | |
2016-06-30 | 157.69 | -21.02 | 16.03 | |
2016-03-31 | 158.45 | -20.31 | 14.54 | |
2015-12-31 | 161.19 | -20.13 | 14.54 | |
2015-09-30 | 163.81 | -29.70 | 13.42 | |
2015-06-30 | 164.62 | -31.56 | 14.00 | |
2015-03-31 | 166.27 | -36.37 | 13.42 | |
2014-12-31 | 167.67 | -37.19 | 13.42 | |
2014-09-30 | 168.18 | -76.45 | 12.63 | |
2014-06-30 | 171.45 | -76.76 | 12.95 | |
2014-03-31 | 174.30 | -75.25 | 12.63 | |
2013-12-31 | 177.49 | -75.43 | 12.63 | |
2013-09-30 | 177.53 | -43.46 | 13.11 | |
2013-06-30 | 178.92 | -53.32 | 12.79 | |
2013-03-31 | 182.39 | -61.93 | 13.11 | |
2012-12-31 | 189.88 | -60.98 | 13.11 |
*GAAP earnings excluding extraordinary items.
How is Caltagirone Editore's financial health and their level of debt?
All data from Caltagirone Editore Company Filings, last reported 5 months ago.
Date (Data in EUR Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
---|---|---|---|
2019-06-30 | 429.24 | 7.91 | 111.73 |
2019-03-31 | 429.24 | 7.91 | 111.73 |
2018-12-31 | 415.18 | 10.56 | 109.66 |
2018-09-30 | 415.18 | 10.56 | 109.66 |
2018-06-30 | 445.52 | 8.18 | 130.01 |
2018-03-31 | 445.52 | 8.18 | 130.01 |
2017-12-31 | 448.77 | 8.01 | 136.50 |
2017-09-30 | 448.77 | 8.01 | 136.50 |
2017-06-30 | 473.85 | 12.06 | 147.60 |
2017-03-31 | 473.85 | 12.06 | 147.60 |
2016-12-31 | 472.33 | 16.60 | 151.03 |
2016-09-30 | 501.50 | 34.98 | 162.46 |
2016-06-30 | 501.50 | 34.98 | 162.46 |
2016-03-31 | 559.93 | 34.82 | 157.81 |
2015-12-31 | 559.93 | 34.82 | 157.81 |
2015-09-30 | 586.55 | 33.03 | 158.09 |
2015-06-30 | 586.55 | 33.03 | 158.09 |
2015-03-31 | 586.54 | 29.31 | 155.49 |
2014-12-31 | 586.54 | 29.31 | 155.49 |
2014-09-30 | 619.28 | 54.61 | 187.08 |
2014-06-30 | 619.28 | 54.61 | 187.08 |
2014-03-31 | 625.71 | 49.20 | 186.63 |
2013-12-31 | 625.71 | 49.20 | 186.63 |
2013-09-30 | 665.21 | 46.42 | 188.31 |
2013-06-30 | 665.21 | 46.42 | 188.31 |
2013-03-31 | 670.62 | 36.08 | 188.90 |
2012-12-31 | 670.62 | 36.06 | 188.90 |
For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.
What is Caltagirone Editore's current dividend yield, its reliability and sustainability?
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 0 Analyst Estimates (S&P Global) | See Below |
Italy Media Industry Average Dividend Yield | Market Cap Weighted Average of 6 Stocks | 4.2% |
Italy Market Average Dividend Yield | Market Cap Weighted Average of 177 Stocks | 4.2% |
Italy Minimum Threshold Dividend Yield | 10th Percentile | 1% |
Italy Bottom 25% Dividend Yield | 25th Percentile | 2% |
Italy Top 25% Dividend Yield | 75th Percentile | 4.4% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Date (Data in €) | Dividend per share (annual) | Avg. Yield (%) |
---|---|---|
2013-11-15 | 0.000 | 0.000 |
2013-08-07 | 0.000 | 0.000 |
2013-05-15 | 0.000 | 0.000 |
2013-04-08 | 0.000 | 0.000 |
2012-08-03 | 0.030 | 3.382 |
2012-04-04 | 0.030 | 3.523 |
2012-03-15 | 0.030 | 2.885 |
2011-03-15 | 0.050 | 4.017 |
2010-04-09 | 0.050 | 2.739 |
2010-03-23 | 0.050 | 2.559 |
2009-03-25 | 0.050 | 2.699 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Mr. Albino Majore has been Chief Executive Officer and Director of Caltagirone Editore SpA since June 16, 2017. Mr. Majore serves as a Director of Caltagirone SpA, Vianini Lavori SpA and Caltagirone Editore SpA. Mr. Majoreserved as Chairman of the Board at Vianini S.p.A until 2019
Average tenure and age of the Caltagirone Editore board of directors in years:
We note that Caltagirone Editore SpA (BIT:CED) does have debt on its balance sheet. … As you can see below, at the end of December 2018, Caltagirone Editore had €10.6m of debt, up from €8.01m a year ago. … Zooming in on the latest balance sheet data, we can see that Caltagirone Editore had liabilities of €58.1m due within 12 months and liabilities of €70.7m due beyond that.
Simply Wall St - – Full articleFor example, the Caltagirone Editore SpA (BIT:CED) share price is up 33% in the last three years, clearly besting than the market return of around -0.3% (not including dividends). … See our latest analysis for Caltagirone Editore Caltagirone Editore isn't a profitable company, so it is unlikely we'll see a strong correlation between its share price and its earnings per share (EPS). … In the last 3 years Caltagirone Editore saw its revenue shrink by 4.6% per year.
Simply Wall St - – Full articleWhile small-cap stocks, such as Caltagirone Editore SpA (BIT:CED) with its market cap of €158.28m, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn.
Simply Wall St - – Full articleThe measure of how fast Caltagirone Editore goes through its cash reserves over time is called the cash burn rate. … BIT:CED Income Statement May 8th 18 When will Caltagirone Editore need to raise more cash? … Next Steps: My analysis shows us that Caltagirone Editore will still not need to come to market any time soon, at its current level of opex growth and cash reserves.
Simply Wall St - – Full articleIn this analysis, my focus will be on developing a perspective on Caltagirone Editore SpA’s (BIT:CED) latest ownership structure, a less discussed, but important factor. … Insider Ownership I find insiders are another important group of stakeholders, who are directly involved in making key decisions related to the use of capital. … Thus, potential investors should look into these business relations and check how it can impact long-term shareholder returns.Next Steps: Although CED has a low level of overall institutional ownership, active hedge funds still have a significant stake in the company.
Simply Wall St - – Full articleA popular measure of market risk for a stock is its beta, and the market as a whole represents a beta value of one. … See our latest analysis for Caltagirone Editore An interpretation of CED's beta Caltagirone Editore's beta of 0.63 indicates that the stock value will be less variable compared to the whole stock market. … CED’s beta indicates it is a stock that investors may find valuable if they want to reduce the overall market risk exposure of their stock portfolio.
Simply Wall St - – Full articleOver the past year, CED has reduced its debt from €16.60M to €8.01M – this includes both the current and long-term debt. … With current liabilities at €55.91M, it appears that the company has been able to meet these commitments with a current assets level of €189.51M, leading to a 3.39x current account ratio. … BIT:CED Historical Debt Apr 12th 18 Is CED’s debt level acceptable?
Simply Wall St - – Full articleAssessing Caltagirone Editore SpA's (BIT:CED) performance as a company requires looking at more than just a years' earnings data. … Below, I will run you through a simple sense check to build perspective on how Caltagirone Editore is doing by comparing its most recent earnings with its historical trend, in addition to the performance of its media industry peers. … Check out our latest analysis for Caltagirone Editore Were CED's earnings stronger than its past performances and the industry?
Simply Wall St - – Full article
Caltagirone Editore SpA operates as a newspapers publishing company in Italy. The company publishes newspapers, including Il Messaggero, Il Mattino, Leggo, Il Gazzettino, Il Corriere Adriatico, and Nuovo Quotidiano di Puglia; and operates online versions of its titles through ilmessaggero.it, ilmattino.it, ilgazzettino.it, corriereadriatico.it, quotidianodipuglia.it, and leggo.it Websites. It also provides advertising agency services. Caltagirone Editore SpA was incorporated in 1999 and is headquartered in Rome, Italy.
Name: | Caltagirone Editore SpA |
CED | |
Exchange: | BIT |
Founded: | 1999 |
€116,935,336 | |
106,790,262 | |
Website: | http://www.caltagironeeditore.com |
Address: |
Caltagirone Editore SpA Via Barberini, No. 28, Rome, Rome, 00187, Italy |
Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
---|---|---|---|---|---|---|---|
BIT | CED | Common Stock | Borsa Italiana | IT | EUR | 07. Jul 2000 | |
LSE | 0DXJ | Common Stock | London Stock Exchange | GB | EUR | 07. Jul 2000 | |
BATS-CHIXE | CEDM | Common Stock | BATS 'Chi-X Europe' | GB | EUR | 07. Jul 2000 |
Publishing | |
Media |
Area | Date (UTC time) |
---|---|
Company Analysis updated: | 2019/12/11 20:42 |
End of day share price update: | 2019/12/11 00:00 |
Last earnings filing: | 2019/08/01 |
Last earnings reported: | 2019/06/30 |
Last annual earnings reported: | 2018/12/31 |
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.