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 Ps Multiple | 2.6x - 2.9x | 2.7x |
| Selected Fwd Ps Multiple | 2.7x - 3.0x | 2.8x |
| Fair Value | ARS 19,856 - ARS 21,947 | ARS 20,902 |
| Upside | -3.6% - 6.5% | 1.5% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HON | CSL | DOV | OC | MAS | MMM | |||
| NasdaqGS:HON | NYSE:CSL | NYSE:DOV | NYSE:OC | NYSE:MAS | BASE:MMM | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.0% | 2.2% | 1.7% | 8.9% | 3.1% | -5.2% | ||
| 3Y CAGR | 3.8% | 9.3% | -0.7% | 8.9% | -2.2% | -11.4% | ||
| Latest Twelve Months | 7.1% | 1.4% | 1.7% | 26.3% | -2.7% | 0.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.1% | 15.7% | 16.5% | 9.0% | 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% | 5.9% | 10.5% | 16.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.6x | 14.8x | 15.2x | 6.9x | 11.9x | 15.9x | ||
| Price / LTM Sales | 3.4x | 3.2x | 3.1x | 1.0x | 1.9x | 3.4x | ||
| LTM P/E Ratio | 24.1x | 20.2x | 22.7x | 17.3x | 18.4x | 21.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.0x | 3.1x | 3.4x | |||||
| Historical LTM P/S Ratio | 2.0x | 2.3x | 3.2x | |||||
| Selected Price / Sales Multiple | 2.6x | 2.7x | 2.9x | |||||
| (x) LTM Sales | 24,602 | 24,602 | 24,602 | |||||
| (=) Equity Value | 64,173 | 67,551 | 70,928 | |||||
| (/) Shares Outstanding | 4,349.2 | 4,349.2 | 4,349.2 | |||||
| Implied Value Range | 14.76 | 15.53 | 16.31 | |||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19,494.39 | 20,520.41 | 21,546.43 | 20,600.00 | ||||
| Upside / (Downside) | -5.4% | -0.4% | 4.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HON | CSL | DOV | OC | MAS | MMM | |
| Value of Common Equity | 137,423 | 15,626 | 24,038 | 11,874 | 14,425 | 67,813 | |
| (/) Shares Outstanding | 634.9 | 42.7 | 137.1 | 83.6 | 209.4 | 4,349.2 | |
| Implied Stock Price | 216.45 | 366.36 | 175.29 | 141.99 | 68.90 | 15.59 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 216.45 | 366.36 | 175.29 | 141.99 | 68.90 | 20,600.00 | |
| 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 | |