Washington H Soul Pattinson & Co

股價

37.12 AUD

公允價值

26.32 AUD

Benchmarks	Ticker	Full Ticker
WT Financial Group Limited	-	ASX:WTL
N1 Holdings Limited	-	ASX:N1H
Earlypay Limited	-	ASX:EPY
Cuscal Limited	-	ASX:CCL
MPower Group Limited	-	ASX:MPR
Washington H. Soul Pattinson and Company Limited	-	ASX:SOL

Multiples Valuation: Price / Sales

股價

37.12 AUD

公允價值

26.32 AUD

看漲

-29.5%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	WTL	N1H	EPY	CCL	MPR	SOL
	ASX:WTL	ASX:N1H	ASX:EPY	ASX:CCL	ASX:MPR	ASX:SOL
Historical Sales Growth
5Y CAGR	77.1%	35.3%	2.7%	11.9%	-26.9%	-6.7%
3Y CAGR	143.9%	51.0%	7.5%	30.2%	-25.8%	-3.3%
Latest Twelve Months	34.3%	35.4%	-5.6%	NM	-6.9%	20.0%

Historical Net Income Profit Margin
5 Year Average Margin	-2.7%	-3.7%	7.5%	9.8%	-22.0%	41.1%
Prior Fiscal Year	2.6%	2.4%	-13.9%	6.8%	44.1%	58.4%
Latest Fiscal Year	2.1%	5.8%	4.5%	6.6%	-16.3%	43.5%
Latest Twelve Months	1.8%	5.5%	3.4%	6.1%	-63.1%	38.8%

Current Trading Multiples
EV / LTM EBITDA	7.2x	6.2x	10.8x	-11.0x	-25.2x	10.4x
Price / LTM Sales	0.2x	0.5x	1.1x	1.0x	0.8x	10.2x
LTM P/E Ratio	12.2x	9.1x	31.8x	16.6x	-1.3x	26.2x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.2x	0.8x	1.1x
Historical LTM P/S Ratio	5.4x	5.6x	5.8x

Selected Price / Sales Multiple	6.9x	7.2x	7.6x
(x) LTM Sales	1,347	1,347	1,347
(=) Equity Value	9,257	9,744	10,231
(/) Shares Outstanding	367.5	367.5	367.5
Implied Value Range	25.19	26.52	27.84
FX Rate: AUD/AUD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	25.19	26.52	27.84		37.32
Upside / (Downside)	-32.5%	-28.9%	-25.4%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	WTL	N1H	EPY	CCL	MPR	SOL

Value of Common Equity	46	11	59	500	3	13,714
(/) Shares Outstanding	342.2	88.1	272.2	191.6	343.7	367.5
Implied Stock Price	0.14	0.12	0.22	2.61	0.01	37.32
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.14	0.12	0.22	2.61	0.01	37.32

Trading Currency	AUD	AUD	AUD	AUD	AUD	AUD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

載入錯誤