{"id":16099,"date":"2023-04-03T08:00:49","date_gmt":"2023-04-03T07:00:49","guid":{"rendered":"https:\/\/integrae.it\/?p=16099"},"modified":"2023-04-03T08:00:50","modified_gmt":"2023-04-03T07:00:50","slug":"update-03-04-2023-3","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/","title":{"rendered":"UPDATE &#8211; 03.04.2023"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>The Value of Production came in at \u20ac 10.85 million, compared to a value of \u20ac 9.31 million recorded at the end of 2021, and to \u20ac11.00 million estimated in our previous report. EBITDA, equal to \u20ac 1.96 million, recorded an increase of 43.6%, compared to the \u20ac 1.37 million of the previous year, and slightly down on our previous estimate of \u20ac 2.15 million. The EBITDA Margin, equal to 18.1%, is higher than the figure for the previous year (14.7%), and slightly lower than our estimate (19.5%). The NFP Adjusted, including receivables from the European Union, on the other hand, was cash positive for an amount equal to \u20ac 2.92 million in FY22A (cash positive by \u20ac 2.48 million in FY21A).<br><br>In light of the results published in the annual report for FY22A, we have adjusted our estimates for both the current year and the coming years. In particular, we estimate an FY23E Value of Production equal to \u20ac 14.50 million, and an EBITDA equal to \u20ac 2.75 million, corresponding to a margin of 19.0%. In the following years, we expect the Value of Production to rise to \u20ac 22.70 million (CAGR 22Y-26E: 20.3%) in FY26E, with EBITDA equal to \u20ac 5.00 million (corresponding to a margin of 22.0%), up from \u20ac 1.96 million in FY22A (corresponding to an EBITDA Margin of 18.1%).<br><br>We conducted our valuation of the equity value of Circle based on the DCF method and multiples of a sample of comparable companies. The DCF method (including, for prudential purposes, a specific risk of 2.5% in the calculation of the WACC) returned an equity value of \u20ac 24.7 million. Using market multiples, the equity value of Circle was \u20ac 25.2 million (including a 25.0% discount). The result is an average equity value of approximately \u20ac 25.0 million.\u00a0<strong>The target price is \u20ac 6.20, BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>The Value of Production came in at \u20ac 10.85 million, compared to a value of \u20ac 9.31 million recorded at the end of 2021, and to \u20ac11.00 million estimated in our previous report. EBITDA,<\/p>\n","protected":false},"author":5,"featured_media":11526,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[197],"class_list":["post-16099","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-circle-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 03.04.2023 - integrae.it \u2013 Financial Boutique<\/title>\n<meta name=\"robots\" content=\"index, follow, max-snippet:-1, max-image-preview:large, max-video-preview:-1\" \/>\n<link rel=\"canonical\" href=\"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 03.04.2023 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"The Value of Production came in at \u20ac 10.85 million, compared to a value of \u20ac 9.31 million recorded at the end of 2021, and to \u20ac11.00 million estimated in our previous report. EBITDA,\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2023-04-03T07:00:49+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2023-04-03T07:00:50+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/circle400x400-o8roo45lll27bivn9rkz58h2qetsgdp6vi7y0sbd7k.jpg\" \/>\n\t<meta property=\"og:image:width\" content=\"400\" \/>\n\t<meta property=\"og:image:height\" content=\"400\" \/>\n\t<meta property=\"og:image:type\" content=\"image\/jpeg\" \/>\n<meta name=\"twitter:card\" content=\"summary_large_image\" \/>\n<meta name=\"twitter:label1\" content=\"Written by\" \/>\n\t<meta name=\"twitter:data1\" content=\"amministratore integrae\" \/>\n\t<meta name=\"twitter:label2\" content=\"Est. reading time\" \/>\n\t<meta name=\"twitter:data2\" content=\"2 minutes\" \/>\n<!-- \/ Yoast SEO plugin. -->","yoast_head_json":{"title":"UPDATE - 03.04.2023 - integrae.it \u2013 Financial Boutique","robots":{"index":"index","follow":"follow","max-snippet":"max-snippet:-1","max-image-preview":"max-image-preview:large","max-video-preview":"max-video-preview:-1"},"canonical":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 03.04.2023 - integrae.it \u2013 Financial Boutique","og_description":"The Value of Production came in at \u20ac 10.85 million, compared to a value of \u20ac 9.31 million recorded at the end of 2021, and to \u20ac11.00 million estimated in our previous report. EBITDA,","og_url":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2023-04-03T07:00:49+00:00","article_modified_time":"2023-04-03T07:00:50+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/circle400x400-o8roo45lll27bivn9rkz58h2qetsgdp6vi7y0sbd7k.jpg","type":"image\/jpeg"}],"twitter_card":"summary_large_image","twitter_misc":{"Written by":"amministratore integrae","Est. reading time":"2 minutes"},"schema":{"@context":"https:\/\/schema.org","@graph":[{"@type":"WebSite","@id":"https:\/\/integrae.it\/en\/#website","url":"https:\/\/integrae.it\/en\/","name":"integrae.it \u2013 Financial Boutique","description":"CORPORATE FINANCE EQUITY RESEARCH EQUITY SALES &amp; TRADING","potentialAction":[{"@type":"SearchAction","target":{"@type":"EntryPoint","urlTemplate":"https:\/\/integrae.it\/en\/?s={search_term_string}"},"query-input":"required name=search_term_string"}],"inLanguage":"en-US"},{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/circle400x400-o8roo45lll27bivn9rkz58h2qetsgdp6vi7y0sbd7k.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/circle400x400-o8roo45lll27bivn9rkz58h2qetsgdp6vi7y0sbd7k.jpg","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/","name":"UPDATE - 03.04.2023 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/#primaryimage"},"datePublished":"2023-04-03T07:00:49+00:00","dateModified":"2023-04-03T07:00:50+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-03-04-2023-3\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 03.04.2023"}]},{"@type":"Person","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e","name":"amministratore integrae","image":{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/image\/","url":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","contentUrl":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","caption":"amministratore integrae"},"sameAs":["https:\/\/www.integrae.it"],"url":"https:\/\/integrae.it\/en\/author\/amministratore_integrae\/"}]}},"_links":{"self":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16099","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/users\/5"}],"replies":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/comments?post=16099"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16099\/revisions"}],"predecessor-version":[{"id":16100,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16099\/revisions\/16100"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/11526"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=16099"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=16099"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=16099"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}