載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
HK
前往
升級至 Pro
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
DFDS A/S
CPSE:DFDS
丹麥 / 工業 / 海運
加入觀察名單
貨幣
kr
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
價格/銷售倍數
股價
105.00
DKK
公允價值
171.78
DKK
Metrics
Range
Conclusion
Selected LTM Ps Multiple
0.3x - 0.3x
0.3x
Selected Fwd Ps Multiple
0.3x - 0.3x
0.3x
Fair Value
kr163.19 - kr180.37
kr171.78
Upside
55.4% - 71.8%
63.6%
Benchmarks
Ticker
Full Ticker
NTG Nordic Transport Group A/S
-
CPSE:NTG
DSV A/S
-
CPSE:DSV
AS Tallink Grupp
-
TLSE:TAL1T
Erria A/S
-
CPSE:ERRIA
XPO, Inc.
-
DB:UX2A
DFDS A/S
-
CPSE:DFDS
Multiples Valuation: Price / Sales
分享
儲存
股價
105.00
DKK
公允價值
171.78
DKK
看漲
63.6%
Price / LTM Sales Multiple
Price / Fwd Sales Multiple
Fair Value
Benchmark Editor
Select Price / LTM Sales Ratio
Benchmark Companies
NTG
DSV
TAL1T
ERRIA
UX2A
DFDS
CPSE:NTG
CPSE:DSV
TLSE:TAL1T
CPSE:ERRIA
DB:UX2A
CPSE:DFDS
Historical Sales Growth
5Y CAGR
11.9%
12.0%
-3.7%
26.8%
-5.4%
12.4%
3Y CAGR
8.6%
-2.9%
18.1%
47.5%
3.9%
17.6%
Latest Twelve Months
23.9%
26.2%
-5.6%
-5.6%
-0.1%
6.6%
Historical Net Income Profit Margin
5 Year Average Margin
4.3%
6.4%
-4.2%
2.8%
5.4%
4.6%
Prior Fiscal Year
4.5%
8.2%
9.4%
2.1%
2.5%
5.6%
Latest Fiscal Year
3.2%
6.0%
5.1%
3.8%
4.8%
1.8%
Latest Twelve Months
2.0%
5.3%
-0.5%
3.6%
4.3%
-0.4%
Current Trading Multiples
EV / LTM EBITDA
12.2x
22.1x
10.1x
4.5x
15.8x
8.3x
Price / LTM Sales
0.4x
1.7x
0.6x
0.3x
1.9x
0.2x
LTM P/E Ratio
18.7x
31.9x
-111.2x
7.2x
44.3x
-46.7x
Low
Mid
High
Benchmark LTM P/S Ratio
0.3x
0.6x
1.9x
Historical LTM P/S Ratio
0.2x
0.6x
1.2x
Selected Price / Sales Multiple
0.3x
0.3x
0.3x
(x) LTM Sales
30,511
30,511
30,511
(=) Equity Value
8,673
9,130
9,586
(/) Shares Outstanding
54.0
54.0
54.0
Implied Value Range
160.63
169.08
177.54
FX Rate: DKK/DKK
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
160.63
169.08
177.54
105.00
Upside / (Downside)
53.0%
61.0%
69.1%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
NTG
DSV
TAL1T
ERRIA
UX2A
DFDS
Value of Common Equity
3,832
324,505
457
48
15,272
5,670
(/) Shares Outstanding
21.7
235.5
743.6
11.4
117.8
54.0
Implied Stock Price
176.40
1,378.00
0.61
4.20
129.68
105.00
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.18
1.00
Implied Stock Price (Trading Cur)
176.40
1,378.00
0.61
4.20
110.05
105.00
Trading Currency
DKK
DKK
EUR
DKK
EUR
DKK
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.18
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी