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 EBIT Multiple | 17.3x - 19.1x | 18.2x |
| Selected Fwd EBIT Multiple | 13.6x - 15.0x | 14.3x |
| Fair Value | ARS 24,526 - ARS 27,452 | ARS 25,989 |
| Upside | 5.6% - 18.2% | 11.9% |
| Benchmarks | Ticker | Full Ticker |
| Honeywell International Inc. | HON | NasdaqGS:HON |
| Carlisle Companies Incorporated | CSL | NYSE:CSL |
| Dover Corporation | DOV | NYSE:DOV |
| Owens Corning | OC | NYSE:OC |
| Hubbell Incorporated | HUBB | NYSE:HUBB |
| 3M Company | MMM | BASE:MMM |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| HON | CSL | DOV | OC | HUBB | MMM | ||
| NasdaqGS:HON | NYSE:CSL | NYSE:DOV | NYSE:OC | NYSE:HUBB | BASE:MMM | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 1.9% | 11.6% | 4.1% | 19.8% | 14.7% | -7.9% | |
| 3Y CAGR | 3.4% | 24.6% | -0.5% | 10.4% | 27.2% | -18.6% | |
| Latest Twelve Months | 7.8% | -10.5% | 6.9% | 13.3% | 9.4% | 20.8% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 20.8% | 18.7% | 16.3% | 16.7% | 16.2% | 19.5% | |
| Prior Fiscal Year | 20.6% | 21.5% | 16.5% | 17.1% | 19.4% | 17.4% | |
| Latest Fiscal Year | 21.4% | 22.4% | 16.7% | 17.3% | 19.6% | 17.0% | |
| Latest Twelve Months | 21.1% | 20.7% | 17.3% | 16.3% | 20.2% | 19.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 4.04x | 3.20x | 3.27x | 1.54x | 4.44x | 3.75x | |
| EV / LTM EBITDA | 16.2x | 13.1x | 14.9x | 6.9x | 18.8x | 15.9x | |
| EV / LTM EBIT | 19.1x | 15.4x | 18.8x | 9.4x | 22.0x | 19.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 9.4x | 18.8x | 22.0x | ||||
| Historical EV / LTM EBIT | 11.4x | 14.1x | 17.5x | ||||
| Selected EV / LTM EBIT | 17.3x | 18.2x | 19.1x | ||||
| (x) LTM EBIT | 4,766 | 4,766 | 4,766 | ||||
| (=) Implied Enterprise Value | 82,263 | 86,592 | 90,922 | ||||
| (-) Non-shareholder Claims * | (9,629) | (9,629) | (9,629) | ||||
| (=) Equity Value | 72,634 | 76,963 | 81,293 | ||||
| (/) Shares Outstanding | 4,349.2 | 4,349.2 | 4,349.2 | ||||
| Implied Value Range | 16.70 | 17.70 | 18.69 | ||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 24,611.35 | 26,078.41 | 27,545.47 | 23,220.00 | |||
| Upside / (Downside) | 6.0% | 12.3% | 18.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | HON | CSL | DOV | OC | HUBB | MMM | |
| Enterprise Value | 161,279 | 16,072 | 25,316 | 17,329 | 24,540 | 78,157 | |
| (+) Cash & Short Term Investments | 10,677 | 68 | 1,265 | 230 | 400 | 4,214 | |
| (+) Investments & Other | 646 | 0 | 0 | 674 | 96 | 0 | |
| (-) Debt | (37,648) | (1,896) | (3,069) | (5,977) | (2,001) | (13,782) | |
| (-) Other Liabilities | (559) | 0 | 0 | (41) | (11) | (61) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 134,395 | 14,245 | 23,512 | 12,215 | 23,023 | 68,528 | |
| (/) Shares Outstanding | 634.9 | 42.7 | 137.1 | 83.6 | 53.1 | 4,349.2 | |
| Implied Stock Price | 211.68 | 333.99 | 171.45 | 146.07 | 433.26 | 15.76 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 211.68 | 333.99 | 171.45 | 146.07 | 433.26 | 23,220.00 | |
| 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 | |