看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.9x - 1.2x | 1.0x |
| Fair Value | €6.62 - €7.32 | €6.97 |
| Upside | 0.1% - 10.6% | 5.3% |
| Benchmarks | - | Full Ticker |
| AS Trigon Property Development | - | BST:UG4 |
| Adler Group S.A. | - | DB:ADJ |
| Grand City Properties S.A. | - | DB:GYC |
| Globe Trade Centre S.A. | - | WSE:GTC |
| Metrovacesa S.A. | - | BME:MVC |
| LAMDA Development S.A. | - | ATSE:LAMDA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| UG4 | ADJ | GYC | GTC | MVC | LAMDA | |||
| BST:UG4 | DB:ADJ | DB:GYC | WSE:GTC | BME:MVC | ATSE:LAMDA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -13.9% | 7.7% | -13.5% | -7.4% | NM- | -1.5% | ||
| 3Y CAGR | -15.0% | NM- | -27.9% | 6.9% | -4.9% | -37.7% | ||
| Latest Twelve Months | 590.4% | 147.2% | 145.5% | 395.3% | -118.9% | -29.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.4% | -104.0% | 32.1% | 6.4% | -18.1% | 37.8% | ||
| Prior Fiscal Year | -121.9% | -376.5% | -90.1% | 5.7% | -3.6% | 6.0% | ||
| Latest Fiscal Year | 50.4% | 222.8% | 32.9% | 27.1% | 2.4% | 7.0% | ||
| Latest Twelve Months | 46.3% | 218.9% | 38.1% | 22.2% | -0.6% | 5.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 8.1% | -62.1% | 2.6% | 1.0% | -1.5% | 2.8% | ||
| Prior Fiscal Year | -1.9% | -233.8% | -11.0% | 0.9% | -1.2% | 2.3% | ||
| Latest Twelve Months | 8.8% | 135.8% | 4.7% | 3.8% | -0.2% | 2.9% | ||
| Next Fiscal Year | 6.7% | 12.6% | 3.6% | 4.1% | 3.9% | 8.6% | ||
| Two Fiscal Years Forward | 12.5% | 16.0% | 3.4% | 5.5% | 3.7% | 18.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 9.2x | 0.1x | 3.3x | 3.0x | 2.8x | 1.8x | ||
| Price / LTM EPS | 19.8x | 0.0x | 8.6x | 13.4x | -447.8x | 32.7x | ||
| Price / Book | 1.7x | 0.0x | 0.4x | 0.5x | 1.0x | 0.9x | ||
| Price / Fwd Book | 1.4x | 0.0x | 0.4x | 0.5x | 1.0x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.0x | 0.5x | 1.7x | |||||
| Historical P/B Ratio | 0.9x | 1.0x | 1.2x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 1,213 | 1,213 | 1,213 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UG4 | ADJ | GYC | GTC | MVC | LAMDA | |
| Value of Common Equity | 3 | 30 | 1,969 | 572 | 1,539 | 1,132 | |
| (/) Shares Outstanding | 5.6 | 151.6 | 176.1 | 574.3 | 151.6 | 171.0 | |
| Implied Stock Price | 0.51 | 0.20 | 11.18 | 1.00 | 10.15 | 6.62 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.23 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.51 | 0.20 | 11.18 | 4.25 | 10.15 | 6.62 | |
| Trading Currency | EUR | EUR | EUR | PLN | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.23 | 1.00 | 1.00 | |