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 | 2.7x - 3.0x | 2.8x |
| Historical Pb Multiple | 2.4x - 2.4x | 2.4x |
| Fair Value | €3.44 - €3.80 | €3.62 |
| Upside | 2.1% - 12.9% | 7.5% |
| Benchmarks | - | Full Ticker |
| Jet2 plc | - | AIM:JET2 |
| Ryanair Holdings plc | - | LSE:0RYA |
| easyJet plc | - | LSE:EZJ |
| LATAM Airlines Group S.A. | - | SNSE:LTM |
| Cathay Pacific Airways Limited | - | OTCPK:CPCA.F |
| International Consolidated Airlines Group S.A. | - | BATS-CHIXE:IAGE |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| JET2 | 0RYA | EZJ | LTM | CPCA.F | IAGE | |||
| AIM:JET2 | LSE:0RYA | LSE:EZJ | SNSE:LTM | OTCPK:CPCA.F | BATS-CHIXE:IAGE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.9% | 16.7% | 5.3% | 38.7% | 41.5% | 9.8% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 15.2% | -18.5% | 39.5% | 67.9% | 6.0% | 2.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -13.8% | -4.1% | -22.9% | -33.8% | -10.8% | -23.8% | ||
| Prior Fiscal Year | 5.8% | 12.2% | 4.0% | 5.0% | 9.6% | 9.0% | ||
| Latest Fiscal Year | 6.4% | 14.3% | 4.9% | 7.6% | 9.2% | 8.5% | ||
| Latest Twelve Months | 7.2% | 12.0% | 4.9% | 7.6% | 9.2% | 8.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -0.1% | 7.7% | -14.3% | 330.6% | -7.8% | -60.4% | ||
| Prior Fiscal Year | 30.5% | 23.5% | 12.2% | 236.2% | 17.4% | 100.4% | ||
| Latest Twelve Months | 29.3% | 20.7% | 15.7% | 166.5% | 17.1% | 57.9% | ||
| Next Fiscal Year | 27.5% | 20.9% | 16.5% | 94.3% | 16.6% | 42.6% | ||
| Two Fiscal Years Forward | 23.4% | 24.8% | 15.5% | 69.4% | 15.8% | 32.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 1.5x | 0.4x | 0.7x | 0.6x | 0.5x | ||
| Price / LTM EPS | 5.5x | 12.3x | 7.5x | 9.7x | 6.3x | 5.5x | ||
| Price / Book | 1.5x | 2.5x | 1.1x | 13.1x | 1.2x | 2.4x | ||
| Price / Fwd Book | 1.6x | 2.7x | 1.0x | 5.7x | 1.3x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 1.5x | 13.1x | |||||
| Historical P/B Ratio | 2.4x | 2.4x | 2.4x | |||||
| Selected P/B Multiple | 2.7x | 2.8x | 3.0x | |||||
| (x) Book Value | 6,170 | 6,170 | 6,170 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | JET2 | 0RYA | EZJ | LTM | CPCA.F | IAGE | |
| Value of Common Equity | 2,711 | 20,431 | 3,383 | 9,523 | 73,893 | 16,131 | |
| (/) Shares Outstanding | 214.7 | 1,066.7 | 750.9 | 604,437.9 | 7,280.9 | 4,791.7 | |
| Implied Stock Price | 12.63 | 19.15 | 4.51 | 0.02 | 10.15 | 3.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.19 | 1.00 | 0.00 | 7.78 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.63 | 16.15 | 4.51 | 14.93 | 1.31 | 3.37 | |
| Trading Currency | GBP | GBP | GBP | CLP | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.19 | 1.00 | 0.00 | 7.78 | 1.00 | |