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 | 3.0x - 3.3x | 3.1x |
| Historical Pb Multiple | 2.6x - 4.3x | 2.6x |
| Fair Value | R$285.37 - R$315.41 | R$300.39 |
| Upside | -13.7% - -4.6% | -9.1% |
| Benchmarks | - | Full Ticker |
| Arthur J. Gallagher & Co. | - | NYSE:AJG |
| Aon plc | - | NYSE:AON |
| Marsh & McLennan Companies, Inc. | - | NYSE:MMC |
| Brown & Brown, Inc. | - | NYSE:BRO |
| GoHealth, Inc. | - | NasdaqCM:GOCO |
| Willis Towers Watson Public Limited Company | - | BOVESPA:W1LT34 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AJG | AON | MMC | BRO | GOCO | W1LT34 | |||
| NYSE:AJG | NYSE:AON | NYSE:MMC | NYSE:BRO | NasdaqCM:GOCO | BOVESPA:W1LT34 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.9% | 11.6% | 18.4% | 19.7% | NM- | NM- | ||
| 3Y CAGR | 17.3% | 28.4% | 8.9% | 19.5% | NM- | NM- | ||
| Latest Twelve Months | 50.9% | 3.5% | 8.1% | 14.3% | 90.1% | -109.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.2% | 17.3% | 14.9% | 19.5% | -30.9% | 17.0% | ||
| Prior Fiscal Year | 10.1% | 19.2% | 16.5% | 20.4% | -9.1% | 11.1% | ||
| Latest Fiscal Year | 13.4% | 16.9% | 16.6% | 20.8% | -0.8% | -1.0% | ||
| Latest Twelve Months | 13.4% | 16.9% | 16.6% | 20.8% | -0.8% | -1.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.3% | 156.0% | 29.7% | 15.1% | -25.8% | 9.7% | ||
| Prior Fiscal Year | 9.7% | NM | 33.1% | 16.8% | -26.7% | 10.8% | ||
| Latest Twelve Months | 9.5% | 86.7% | 31.8% | 16.4% | -2.8% | -1.1% | ||
| Next Fiscal Year | 13.8% | 52.4% | 32.5% | 17.3% | 11.5% | 20.7% | ||
| Two Fiscal Years Forward | 14.7% | 44.8% | 30.8% | 16.4% | 4.8% | 21.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 8.0x | 5.4x | 4.9x | 7.5x | 0.4x | 3.4x | ||
| Price / LTM EPS | 59.6x | 32.1x | 29.3x | 35.9x | -43.2x | -346.8x | ||
| Price / Book | 4.3x | 13.9x | 8.9x | 5.5x | 1.2x | 4.3x | ||
| Price / Fwd Book | 3.9x | 10.5x | 7.7x | 4.8x | 0.5x | 3.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 5.5x | 13.9x | |||||
| Historical P/B Ratio | 2.6x | 2.6x | 4.3x | |||||
| Selected P/B Multiple | 3.0x | 3.1x | 3.3x | |||||
| (x) Book Value | 7,940 | 7,940 | 7,940 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AJG | AON | MMC | BRO | GOCO | W1LT34 | |
| Value of Common Equity | 87,144 | 85,223 | 119,045 | 35,235 | 129 | 27,393 | |
| (/) Shares Outstanding | 255.7 | 216.0 | 491.1 | 286.6 | 10.4 | 477.5 | |
| Implied Stock Price | 340.76 | 394.55 | 242.39 | 122.93 | 12.38 | 57.36 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.17 | |
| Implied Stock Price (Trading Cur) | 340.76 | 394.55 | 242.39 | 122.93 | 12.38 | 330.50 | |
| Trading Currency | USD | USD | USD | USD | USD | BRL | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.17 | |