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 P/E Multiple | 23.2x - 25.6x | 24.4x |
| Selected Fwd P/E Multiple | 15.6x - 17.3x | 16.4x |
| Fair Value | ARS 35,350 - ARS 39,072 | ARS 37,211 |
| Upside | 21.5% - 34.3% | 27.9% |
| Benchmarks | - | Full Ticker |
| Northrop Grumman Corporation | - | NYSE:NOC |
| L3Harris Technologies, Inc. | - | NYSE:LHX |
| General Dynamics Corporation | - | NYSE:GD |
| RTX Corporation | - | NYSE:RTX |
| Textron Inc. | - | NYSE:TXT |
| Lockheed Martin Corporation | - | BASE:LMT |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NOC | LHX | GD | RTX | TXT | LMT | |||
| NYSE:NOC | NYSE:LHX | NYSE:GD | NYSE:RTX | NYSE:TXT | BASE:LMT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.2% | -1.8% | 1.7% | 6.3% | 0.2% | -3.1% | ||
| 3Y CAGR | -15.9% | -6.7% | 5.1% | 7.0% | 3.4% | -5.5% | ||
| Latest Twelve Months | 72.6% | 42.6% | 15.3% | 171.7% | -12.2% | -37.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.1% | 7.3% | 8.3% | 4.6% | 5.9% | 9.2% | ||
| Prior Fiscal Year | 5.2% | 6.3% | 7.8% | 4.6% | 6.7% | 10.2% | ||
| Latest Fiscal Year | 10.2% | 7.0% | 7.9% | 5.9% | 6.0% | 7.5% | ||
| Latest Twelve Months | 9.7% | 7.9% | 8.1% | 7.4% | 5.8% | 5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.6x | 15.9x | 15.4x | 17.7x | 11.0x | 17.0x | ||
| Price / LTM Sales | 2.1x | 2.4x | 1.7x | 2.5x | 1.0x | 1.4x | ||
| LTM P/E Ratio | 21.4x | 30.5x | 20.7x | 33.9x | 16.9x | 24.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 16.9x | 21.4x | 33.9x | |||||
| Historical LTM P/E Ratio | 15.1x | 16.2x | 21.7x | |||||
| Selected P/E Multiple | 23.2x | 24.4x | 25.6x | |||||
| (x) LTM Net Income | 4,204 | 4,204 | 4,204 | |||||
| (=) Equity Value | 97,421 | 102,548 | 107,675 | |||||
| (/) Shares Outstanding | 3,809.9 | 3,809.9 | 3,809.9 | |||||
| Implied Value Range | 25.57 | 26.92 | 28.26 | |||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 34,044.68 | 35,836.51 | 37,628.33 | 29,100.00 | ||||
| Upside / (Downside) | 17.0% | 23.1% | 29.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NOC | LHX | GD | RTX | TXT | LMT | |
| Value of Common Equity | 84,376 | 51,803 | 84,603 | 208,478 | 13,806 | 83,271 | |
| (/) Shares Outstanding | 143.2 | 187.1 | 268.6 | 1,338.5 | 178.2 | 3,809.9 | |
| Implied Stock Price | 589.29 | 276.88 | 314.99 | 155.75 | 77.47 | 21.86 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 589.29 | 276.88 | 314.99 | 155.75 | 77.47 | 29,100.00 | |
| Trading Currency | USD | USD | USD | USD | USD | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |