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 | 0.7x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.4x - 0.8x | 0.6x |
| Fair Value | £2.84 - £3.14 | £2.99 |
| Upside | -7.7% - 2.1% | -2.8% |
| Benchmarks | - | Full Ticker |
| Core Laboratories Inc. | - | NYSE:CLB |
| TechnipFMC plc | - | LSE:0RMV |
| NOV Inc. | - | LSE:0K58 |
| Expro Group Holdings N.V. | - | NYSE:XPRO |
| Forum Energy Technologies, Inc. | - | NYSE:FET |
| Hunting PLC | - | BATS-CHIXE:HTGL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CLB | 0RMV | 0K58 | XPRO | FET | HTGL | |||
| NYSE:CLB | LSE:0RMV | LSE:0K58 | NYSE:XPRO | NYSE:FET | BATS-CHIXE:HTGL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -19.7% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 16.8% | 114.8% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 25.0% | 106.8% | -55.4% | 620.3% | -324.0% | -125.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | -3.9% | -1.8% | -6.1% | -9.3% | -7.5% | ||
| Prior Fiscal Year | 7.2% | 0.3% | 11.6% | -1.5% | -2.6% | 11.9% | ||
| Latest Fiscal Year | 6.0% | 9.6% | 7.2% | 3.0% | -16.6% | -2.7% | ||
| Latest Twelve Months | 5.7% | 9.9% | 5.4% | 4.3% | -13.7% | -2.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.9% | -1.8% | 0.2% | -6.5% | -14.5% | -3.7% | ||
| Prior Fiscal Year | 17.9% | 0.7% | 17.6% | -1.8% | -5.2% | 12.3% | ||
| Latest Twelve Months | 11.8% | 30.1% | 7.3% | 4.8% | -28.2% | -3.0% | ||
| Next Fiscal Year | 12.9% | 28.5% | 6.4% | 5.7% | 5.4% | 6.8% | ||
| Two Fiscal Years Forward | 14.0% | 30.6% | 7.0% | 5.6% | 5.9% | 8.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 1.5x | 0.5x | 0.7x | 0.3x | 0.6x | ||
| Price / LTM EPS | 16.5x | 15.3x | 9.4x | 16.8x | -2.4x | -23.0x | ||
| Price / Book | 1.9x | 4.4x | 0.7x | 0.8x | 0.8x | 0.7x | ||
| Price / Fwd Book | 1.7x | 4.3x | 0.7x | 0.7x | 0.8x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 0.8x | 4.4x | |||||
| Historical P/B Ratio | 0.4x | 0.6x | 0.8x | |||||
| Selected P/B Multiple | 0.7x | 0.7x | 0.7x | |||||
| (x) Book Value | 897 | 897 | 897 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CLB | 0RMV | 0K58 | XPRO | FET | HTGL | |
| Value of Common Equity | 457 | 14,501 | 4,520 | 1,143 | 261 | 655 | |
| (/) Shares Outstanding | 46.9 | 411.0 | 371.4 | 115.6 | 11.9 | 157.7 | |
| Implied Stock Price | 9.74 | 35.28 | 12.17 | 9.89 | 21.89 | 4.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.17 | 1.00 | 1.00 | 1.00 | 1.35 | |
| Implied Stock Price (Trading Cur) | 9.74 | 30.20 | 12.17 | 9.89 | 21.89 | 3.07 | |
| Trading Currency | USD | EUR | USD | USD | USD | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.17 | 1.00 | 1.00 | 1.00 | 1.35 | |