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 | 22.0x - 24.4x | 23.2x |
| Selected Fwd P/E Multiple | 14.6x - 16.1x | 15.4x |
| Fair Value | ARS 23,596 - ARS 26,080 | ARS 24,838 |
| Upside | 16.8% - 29.1% | 23.0% |
| Benchmarks | - | Full Ticker |
| Honeywell International Inc. | - | NasdaqGS:HON |
| Carlisle Companies Incorporated | - | NYSE:CSL |
| Dover Corporation | - | NYSE:DOV |
| Owens Corning | - | NYSE:OC |
| Masco Corporation | - | NYSE:MAS |
| 3M Company | - | BASE:MMM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HON | CSL | DOV | OC | MAS | MMM | |||
| NasdaqGS:HON | NYSE:CSL | NYSE:DOV | NYSE:OC | NYSE:MAS | BASE:MMM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -1.5% | 13.6% | 15.6% | 9.8% | 5.4% | -2.4% | ||
| 3Y CAGR | 1.0% | 30.9% | 7.6% | -13.4% | 26.5% | -12.2% | ||
| Latest Twelve Months | -1.2% | -6.8% | -21.8% | -42.8% | -11.8% | 24518.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.1% | 15.7% | 16.5% | 8.4% | 11.1% | 8.3% | ||
| Prior Fiscal Year | 15.4% | 15.6% | 12.3% | 12.4% | 11.4% | -34.1% | ||
| Latest Fiscal Year | 14.8% | 17.3% | 18.1% | 5.9% | 10.5% | 16.3% | ||
| Latest Twelve Months | 14.3% | 16.1% | 13.7% | 5.4% | 10.5% | 16.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.9x | 14.1x | 15.2x | 6.8x | 11.8x | 15.4x | ||
| Price / LTM Sales | 3.5x | 3.1x | 3.1x | 1.0x | 1.9x | 3.2x | ||
| LTM P/E Ratio | 24.5x | 19.2x | 22.7x | 19.2x | 18.2x | 20.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 18.2x | 19.2x | 24.5x | |||||
| Historical LTM P/E Ratio | -7.1x | 13.2x | 20.1x | |||||
| Selected P/E Multiple | 22.0x | 23.2x | 24.4x | |||||
| (x) LTM Net Income | 3,939 | 3,939 | 3,939 | |||||
| (=) Equity Value | 86,797 | 91,366 | 95,934 | |||||
| (/) Shares Outstanding | 4,349.2 | 4,349.2 | 4,349.2 | |||||
| Implied Value Range | 19.96 | 21.01 | 22.06 | |||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 26,726.40 | 28,133.05 | 29,539.70 | 20,200.00 | ||||
| Upside / (Downside) | 32.3% | 39.3% | 46.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HON | CSL | DOV | OC | MAS | MMM | |
| Value of Common Equity | 140,350 | 15,408 | 24,297 | 11,979 | 14,647 | 65,602 | |
| (/) Shares Outstanding | 634.9 | 42.7 | 137.1 | 85.1 | 209.4 | 4,349.2 | |
| Implied Stock Price | 221.06 | 361.26 | 177.18 | 140.84 | 69.96 | 15.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 221.06 | 361.26 | 177.18 | 140.84 | 69.96 | 20,200.00 | |
| 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 | |