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 | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | -0.1x - 2.2x | 2.0x |
| Fair Value | lei 2.87 - lei 3.17 | lei 3.02 |
| Upside | -12.6% - -3.4% | -8.0% |
| Benchmarks | - | Full Ticker |
| The Boeing Company | - | DB:BCO |
| HEICO Corporation | - | DB:HC1 |
| Airbus SE | - | ENXTPA:AIR |
| Howmet Aerospace Inc. | - | DB:48Z |
| Turbomecanica SA | - | BVB:TBM |
| Avioane Craiova S.A. | - | BVB:AVIO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BCO | HC1 | AIR | 48Z | TBM | AVIO | |||
| DB:BCO | DB:HC1 | ENXTPA:AIR | DB:48Z | BVB:TBM | BVB:AVIO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 9.4% | NM- | 56.2% | -5.9% | NM- | ||
| 3Y CAGR | NM- | 19.1% | 0.2% | 65.1% | 11.2% | NM- | ||
| Latest Twelve Months | -217.1% | 35.6% | 59.7% | 49.8% | 53.0% | 1177.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10.4% | 16.5% | 4.7% | 9.6% | 9.6% | -24.9% | ||
| Prior Fiscal Year | -2.9% | 13.6% | 5.8% | 11.5% | 8.5% | 0.2% | ||
| Latest Fiscal Year | -17.9% | 13.3% | 6.1% | 15.5% | 11.5% | 2.1% | ||
| Latest Twelve Months | -14.5% | 14.5% | 7.0% | 18.1% | 12.6% | 2.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | NA | 14.9% | 21.1% | 15.4% | 11.3% | -5.0% | ||
| Prior Fiscal Year | NM | 14.0% | 24.7% | 20.3% | 8.3% | 0.2% | ||
| Latest Twelve Months | NM | 16.3% | 24.9% | 30.3% | 12.5% | 2.6% | ||
| Next Fiscal Year | 29.0% | 16.5% | 24.7% | 30.3% | 8.6% | 5.8% | ||
| Two Fiscal Years Forward | -70.8% | 15.9% | 25.7% | 30.5% | 8.5% | 7.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.3x | 9.2x | 2.0x | 9.4x | 1.1x | 1.8x | ||
| Price / LTM EPS | -15.9x | 63.1x | 28.3x | 52.2x | 8.4x | 86.9x | ||
| Price / Book | -52.5x | 9.6x | 6.0x | 14.6x | 1.0x | 2.0x | ||
| Price / Fwd Book | -32.8x | 9.3x | 6.3x | 14.1x | 1.0x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -52.5x | 6.0x | 14.6x | |||||
| Historical P/B Ratio | -0.1x | 2.0x | 2.2x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 63 | 63 | 63 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BCO | HC1 | AIR | 48Z | TBM | AVIO | |
| Value of Common Equity | 173,311 | 39,243 | 139,442 | 72,632 | 160 | 123 | |
| (/) Shares Outstanding | 756.2 | 123.5 | 791.3 | 403.1 | 369.4 | 37.4 | |
| Implied Stock Price | 229.20 | 317.85 | 176.22 | 180.17 | 0.43 | 3.28 | |
| FX Conversion Rate to Trading Currency | 1.16 | 1.16 | 1.00 | 1.16 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 196.86 | 273.00 | 176.22 | 154.75 | 0.43 | 3.28 | |
| Trading Currency | EUR | EUR | EUR | EUR | RON | RON | |
| FX Rate to Reporting Currency | 1.16 | 1.16 | 1.00 | 1.16 | 1.00 | 1.00 | |