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 | 2.3x - 2.5x | 2.4x |
Historical Pb Multiple | 1.8x - 3.6x | 2.8x |
Fair Value | kr67.95 - kr75.10 | kr71.53 |
Upside | 6.9% - 18.1% | 12.5% |
Benchmarks | - | Full Ticker |
Traeger, Inc. | - | NYSE:COOK |
SharkNinja, Inc. | - | NYSE:SN |
Arçelik Anonim Sirketi | - | BST:RCAA |
iRobot Corporation | - | DB:I8R |
De'Longhi S.p.A. | - | BIT:DLG |
AB Electrolux (publ) | - | BATS-CHIXE:ELUXBS |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
COOK | SN | RCAA | I8R | DLG | ELUXBS | |||
NYSE:COOK | NYSE:SN | BST:RCAA | DB:I8R | BIT:DLG | BATS-CHIXE:ELUXBS | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | 12.8% | NM- | 14.1% | NM- | ||
3Y CAGR | NM- | 9.8% | -18.0% | NM- | 0.0% | NM- | ||
Latest Twelve Months | 61.5% | 135.7% | -164.6% | -12.3% | 20.5% | 102.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -19.6% | 6.6% | 3.8% | -12.7% | 8.3% | 0.5% | ||
Prior Fiscal Year | -13.9% | 3.9% | 5.3% | -34.2% | 8.2% | -3.9% | ||
Latest Fiscal Year | -5.6% | 7.9% | 0.4% | -21.3% | 8.9% | -1.0% | ||
Latest Twelve Months | -5.0% | 7.9% | -6.0% | -38.1% | 8.9% | 0.1% | ||
Return on Equity | ||||||||
5 Year Average Margin | -28.8% | 14.1% | 23.9% | -43.1% | 16.0% | -2.0% | ||
Prior Fiscal Year | -27.0% | 10.1% | 29.1% | -90.7% | 14.4% | -37.7% | ||
Latest Twelve Months | -10.5% | 24.7% | -34.6% | -236.6% | 14.9% | 1.5% | ||
Next Fiscal Year | 3.9% | 31.7% | 9.4% | 1117.4% | 15.5% | 11.8% | ||
Two Fiscal Years Forward | 3.8% | 28.1% | 13.3% | 36.0% | 15.1% | 21.1% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.4x | 2.9x | 0.2x | 0.2x | 1.2x | 0.1x | ||
Price / LTM EPS | -8.1x | 37.4x | -3.0x | -0.6x | 13.8x | 125.5x | ||
Price / Book | 0.9x | 8.2x | 1.1x | -172.2x | 1.9x | 2.1x | ||
Price / Fwd Book | 0.9x | 6.5x | 1.5x | -1.6x | 1.9x | 1.6x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -172.2x | 1.1x | 8.2x | |||||
Historical P/B Ratio | 1.8x | 2.8x | 3.6x | |||||
Selected P/B Multiple | 2.3x | 2.4x | 2.5x | |||||
(x) Book Value | 8,091 | 8,091 | 8,091 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | COOK | SN | RCAA | I8R | DLG | ELUXBS | |
Value of Common Equity | 244 | 16,720 | 114,186 | 142 | 4,363 | 17,198 | |
(/) Shares Outstanding | 135.7 | 141.0 | 158.3 | 31.1 | 151.3 | 270.5 | |
Implied Stock Price | 1.80 | 118.55 | 721.25 | 4.57 | 28.84 | 63.58 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 46.83 | 1.15 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 1.80 | 118.55 | 15.40 | 3.96 | 28.84 | 63.58 | |
Trading Currency | USD | USD | EUR | EUR | EUR | SEK | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 46.83 | 1.15 | 1.00 | 1.00 |