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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.7x - 1.0x | 0.8x |
| Fair Value | kr776.99 - kr858.78 | kr817.89 |
| Upside | -10.2% - -0.7% | -5.4% |
| Benchmarks | - | Full Ticker |
| Føroya Banki | - | CPSE:FOBANK |
| Kreditbanken A/S | - | CPSE:KRE |
| Skjern Bank A/S | - | CPSE:SKJE |
| Vestjysk Bank A/S | - | CPSE:VJBA |
| Møns Bank A/S | - | CPSE:MNBA |
| Lån & Spar Bank A/S | - | CPSE:LASP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FOBANK | KRE | SKJE | VJBA | MNBA | LASP | |||
| CPSE:FOBANK | CPSE:KRE | CPSE:SKJE | CPSE:VJBA | CPSE:MNBA | CPSE:LASP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.6% | 10.3% | 15.8% | 12.9% | 19.7% | 21.4% | ||
| 3Y CAGR | 17.1% | 14.6% | 19.4% | -6.7% | 21.7% | 31.7% | ||
| Latest Twelve Months | 1.2% | -9.7% | -5.7% | -27.1% | -9.3% | -7.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 51.0% | 37.3% | 38.2% | 46.6% | 26.2% | 24.3% | ||
| Prior Fiscal Year | 49.0% | 43.9% | 41.0% | 43.3% | 33.6% | 32.1% | ||
| Latest Fiscal Year | 48.7% | 41.0% | 40.8% | 40.3% | 31.0% | 29.7% | ||
| Latest Twelve Months | 49.1% | 40.2% | 38.4% | 38.6% | 30.7% | 27.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.9% | 11.9% | 13.7% | 14.7% | 10.0% | 12.0% | ||
| Prior Fiscal Year | 15.6% | 16.5% | 17.1% | 16.1% | 14.3% | 17.9% | ||
| Latest Twelve Months | 16.3% | 13.3% | 14.5% | 11.7% | 12.0% | 13.6% | ||
| Next Fiscal Year | 12.1% | #NUM! | #NUM! | 9.5% | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 11.3% | 12.1% | 14.6% | 9.2% | 11.8% | 14.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.9x | 3.3x | 3.7x | 3.1x | 2.5x | 1.9x | ||
| Price / LTM EPS | 5.8x | 8.3x | 9.6x | 8.0x | 8.1x | 6.8x | ||
| Price / Book | 1.0x | 1.0x | 1.3x | 0.9x | 0.9x | 0.9x | ||
| Price / Fwd Book | 1.0x | 1.1x | 1.3x | 0.8x | 0.9x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.0x | 1.3x | |||||
| Historical P/B Ratio | 0.7x | 0.8x | 1.0x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 3,393 | 3,393 | 3,393 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FOBANK | KRE | SKJE | VJBA | MNBA | LASP | |
| Value of Common Equity | 1,872 | 1,193 | 2,389 | 6,377 | 656 | 2,997 | |
| (/) Shares Outstanding | 9.6 | 0.2 | 9.6 | 1,233.4 | 2.0 | 3.5 | |
| Implied Stock Price | 195.50 | 7,100.00 | 248.50 | 5.17 | 328.00 | 865.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 195.50 | 7,100.00 | 248.50 | 5.17 | 328.00 | 865.00 | |
| Trading Currency | DKK | DKK | DKK | DKK | DKK | DKK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |