{"id":27095,"date":"2024-10-14T08:43:51","date_gmt":"2024-10-14T06:43:51","guid":{"rendered":"https:\/\/integrae.it\/?p=27095"},"modified":"2024-10-14T08:43:52","modified_gmt":"2024-10-14T06:43:52","slug":"update-14-10-2024","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/","title":{"rendered":"UPDATE &#8211; 14.10.2024"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>ESPE reported a value of production for 1H24A of \u20ac 26.73 million, showing a stable result compared to the 1H23A figure of \u20ac 26.83 million. EBITDA stands at \u20ac 3.28 million, marking a significant increase (+137.9%) compared to 1H23A, which amounted to \u20ac1.38 million, resulting in an EBITDA Margin of 12.3%, up from 5.1% in the first half of last year. EBIT, calculated net of amortization and depreciation of \u20ac 1.04 million, also improved compared to the 1H23A value (\u20ac 0.59 million), reaching \u20ac 2.25 million in the first half of 2024. Net Income is \u20ac 1.30 million, showing a sharp increase compared to \u20ac 0.43 million recorded in 1H23A.<br><br>In light of the results published in the interim financial statements for 1H24A, we prudently adjust our estimates for both the current year and the coming years. Specifically, we estimate a value of production for FY24E of \u20ac 70.00 million and an EBITDA of \u20ac 7.00 million, corresponding to a margin of 10.0%. For the following years, we expect the value of production to increase to \u20ac 111.50 million in FY26E, with an EBITDA of \u20ac 13.95 million (corresponding to a margin of 12.5%), up from \u20ac 4.16 million in FY23A (corresponding to an EBITDA Margin of 7.0%).<br><br>We conducted the equity value assessment of ESPE based on the DCF methodology and the multiples of a sample of comparable companies. The DCF method (which includes a specific risk of 2.5% in the WACC calculation) yields an equity value of \u20ac 68.5 million. The equity value of ESPE using market multiples amounts to \u20ac 35.8 million (including a 25.0% discount). This results in an average equity value of approximately \u20ac 52.2 million. <strong>The target price is \u20ac 4.40 (previously \u20ac 4.15), with a BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>ESPE reported a value of production for 1H24A of \u20ac 26.73 million, showing a stable result compared to the 1H23A figure of \u20ac 26.83 million. EBITDA stands at \u20ac 3.28 million, marking a significant<\/p>\n","protected":false},"author":5,"featured_media":22655,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[322],"class_list":["post-27095","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-espe-2"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 14.10.2024 - 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-14-10-2024\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 14.10.2024 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"ESPE reported a value of production for 1H24A of \u20ac 26.73 million, showing a stable result compared to the 1H23A figure of \u20ac 26.83 million. EBITDA stands at \u20ac 3.28 million, marking a significant\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2024-10-14T06:43:51+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2024-10-14T06:43:52+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png\" \/>\n\t<meta property=\"og:image:width\" content=\"1753\" \/>\n\t<meta property=\"og:image:height\" content=\"1240\" \/>\n\t<meta property=\"og:image:type\" content=\"image\/png\" \/>\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 - 14.10.2024 - 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-14-10-2024\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 14.10.2024 - integrae.it \u2013 Financial Boutique","og_description":"ESPE reported a value of production for 1H24A of \u20ac 26.73 million, showing a stable result compared to the 1H23A figure of \u20ac 26.83 million. EBITDA stands at \u20ac 3.28 million, marking a significant","og_url":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2024-10-14T06:43:51+00:00","article_modified_time":"2024-10-14T06:43:52+00:00","og_image":[{"width":1753,"height":1240,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png","type":"image\/png"}],"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-14-10-2024\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png","width":1753,"height":1240},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/","name":"UPDATE - 14.10.2024 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/#primaryimage"},"datePublished":"2024-10-14T06:43:51+00:00","dateModified":"2024-10-14T06:43:52+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-14-10-2024\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-14-10-2024\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 14.10.2024"}]},{"@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\/27095","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=27095"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/27095\/revisions"}],"predecessor-version":[{"id":27096,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/27095\/revisions\/27096"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/22655"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=27095"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=27095"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=27095"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}