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 | 2.4x - 2.7x | 2.5x |
Historical Pb Multiple | 1.2x - 2.6x | 2.2x |
Fair Value | kr7.57 - kr8.37 | kr7.97 |
Upside | -2.3% - 8.0% | 2.9% |
Benchmarks | - | Full Ticker |
GreenMobility A/S | - | CPSE:GREENM |
Freetrailer Group A/S | - | XSAT:FREETR |
NTG Nordic Transport Group A/S | - | CPSE:NTG |
Allane SE | - | DB:LNSX |
Kyushu Railway Company | - | DB:KRH |
DonkeyRepublic Holding A/S | - | CPSE:DONKEY |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
GREENM | FREETR | NTG | LNSX | KRH | DONKEY | |||
CPSE:GREENM | XSAT:FREETR | CPSE:NTG | DB:LNSX | DB:KRH | CPSE:DONKEY | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | NM- | NM- | 6.7% | NM- | ||
3Y CAGR | NM- | 37.5% | -5.2% | NM- | 48.8% | NM- | ||
Latest Twelve Months | 150.4% | 54.6% | -19.8% | -1501.5% | 13.6% | 57.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -100.6% | 9.5% | 4.2% | 0.1% | 4.7% | -42.7% | ||
Prior Fiscal Year | -25.6% | 5.6% | 4.5% | 1.4% | 9.1% | -19.1% | ||
Latest Fiscal Year | 7.5% | 11.3% | 3.2% | -5.2% | 9.6% | -6.3% | ||
Latest Twelve Months | 7.5% | 11.7% | 2.8% | -4.3% | 9.6% | -6.3% | ||
Return on Equity | ||||||||
5 Year Average Margin | -165.0% | 27.4% | 45.9% | -0.1% | 4.7% | -38.2% | ||
Prior Fiscal Year | -47.1% | 15.0% | 37.7% | 3.8% | 9.1% | -43.0% | ||
Latest Twelve Months | 86.8% | 31.3% | 22.5% | -15.3% | 9.7% | -13.9% | ||
Next Fiscal Year | 215.3% | 33.4% | 22.0% | 3.3% | 11.1% | 44.7% | ||
Two Fiscal Years Forward | 69.3% | 30.7% | 24.3% | 5.1% | 7.1% | 26.1% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 2.0x | 5.8x | 0.5x | 0.3x | 1.2x | 1.3x | ||
Price / LTM EPS | 27.0x | 49.0x | 16.4x | -6.4x | 13.0x | -21.2x | ||
Price / Book | 41.6x | 13.2x | 3.3x | 1.1x | 1.2x | 2.5x | ||
Price / Fwd Book | -1.5x | 11.9x | 2.9x | 1.1x | 1.2x | 1.6x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 1.1x | 3.3x | 41.6x | |||||
Historical P/B Ratio | 1.2x | 2.2x | 2.6x | |||||
Selected P/B Multiple | 2.4x | 2.5x | 2.7x | |||||
(x) Book Value | 83 | 83 | 83 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | GREENM | FREETR | NTG | LNSX | KRH | DONKEY | |
Value of Common Equity | 260 | 702 | 4,534 | 227 | 562,556 | 206 | |
(/) Shares Outstanding | 5.9 | 9.4 | 21.7 | 20.6 | 153.6 | 26.6 | |
Implied Stock Price | 44.00 | 74.40 | 209.00 | 11.00 | 3,662.52 | 7.75 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 172.76 | 1.00 | |
Implied Stock Price (Trading Cur) | 44.00 | 74.40 | 209.00 | 11.00 | 21.20 | 7.75 | |
Trading Currency | DKK | DKK | DKK | EUR | EUR | DKK | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 172.76 | 1.00 |