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 | 6.9x - 7.6x | 7.3x |
| Selected Fwd P/E Multiple | 6.1x - 6.8x | 6.5x |
| Fair Value | €5.34 - €5.90 | €5.62 |
| Upside | -17.4% - -8.7% | -13.0% |
| Benchmarks | - | Full Ticker |
| Banco Bilbao Vizcaya Argentaria, S.A. | - | BME:BBVA |
| CaixaBank, S.A. | - | BME:CABK |
| Société Générale Société anonyme | - | DB:SGE |
| Raiffeisen Bank International AG | - | WBAG:RBI |
| UniCredit S.p.A. | - | BIT:UCG |
| Banco Santander, S.A. | - | BIT:1SANX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BBVA | CABK | SGE | RBI | UCG | 1SANX | |||
| BME:BBVA | BME:CABK | DB:SGE | WBAG:RBI | BIT:UCG | BIT:1SANX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 20.2% | 28.6% | 6.5% | 8.1% | 37.6% | 15.1% | ||
| 3Y CAGR | 34.0% | 3.5% | -11.7% | 12.9% | 66.2% | 16.5% | ||
| Latest Twelve Months | 26.0% | 21.6% | 100.6% | -20.1% | 1.5% | 12.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 26.3% | 34.6% | 14.2% | 30.0% | 19.9% | 16.3% | ||
| Prior Fiscal Year | 28.3% | 35.1% | 7.2% | 25.4% | 40.6% | 23.1% | ||
| Latest Fiscal Year | 30.6% | 37.2% | 13.8% | 20.2% | 39.5% | 23.5% | ||
| Latest Twelve Months | 30.6% | 37.2% | 13.8% | 20.2% | 39.5% | 23.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 2.4x | 3.5x | 1.3x | 1.0x | 3.5x | 1.9x | ||
| LTM P/E Ratio | 7.8x | 9.5x | 9.7x | 4.8x | 8.8x | 8.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.8x | 8.8x | 9.7x | |||||
| Historical LTM P/E Ratio | -6.4x | 6.3x | 9.0x | |||||
| Selected P/E Multiple | 6.9x | 7.3x | 7.6x | |||||
| (x) LTM Net Income | 11,954 | 11,954 | 11,954 | |||||
| (=) Equity Value | 82,577 | 86,923 | 91,270 | |||||
| (/) Shares Outstanding | 15,065.2 | 15,065.2 | 15,065.2 | |||||
| Implied Value Range | 5.48 | 5.77 | 6.06 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.48 | 5.77 | 6.06 | 6.46 | ||||
| Upside / (Downside) | -15.1% | -10.6% | -6.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BBVA | CABK | SGE | RBI | UCG | 1SANX | |
| Value of Common Equity | 75,268 | 52,245 | 33,515 | 8,283 | 83,040 | 97,276 | |
| (/) Shares Outstanding | 5,756.6 | 7,117.8 | 795.7 | 328.4 | 1,557.7 | 15,065.2 | |
| Implied Stock Price | 13.08 | 7.34 | 42.12 | 25.22 | 53.31 | 6.46 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13.08 | 7.34 | 42.12 | 25.22 | 53.31 | 6.46 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |