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 | 0.7x - 0.8x | 0.8x |
Historical Pb Multiple | 0.7x - 1.0x | 0.8x |
Fair Value | kr692.02 - kr764.86 | kr728.44 |
Upside | -17.6% - -8.9% | -13.3% |
Benchmarks | - | Full Ticker |
Vestjysk Bank A/S | - | CPSE:VJBA |
Møns Bank A/S | - | CPSE:MNBA |
Føroya Banki | - | CPSE:FOBANK |
Kreditbanken A/S | - | CPSE:KRE |
Skjern Bank A/S | - | CPSE:SKJE |
Lån & Spar Bank A/S | - | CPSE:LASP |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
VJBA | MNBA | FOBANK | KRE | SKJE | LASP | |||
CPSE:VJBA | CPSE:MNBA | CPSE:FOBANK | CPSE:KRE | CPSE:SKJE | CPSE:LASP | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 12.9% | 19.7% | 16.6% | 10.3% | 15.8% | 21.4% | ||
3Y CAGR | -6.7% | 21.7% | 17.1% | 14.6% | 19.4% | 31.7% | ||
Latest Twelve Months | -27.1% | -9.3% | 5.0% | -12.1% | -5.7% | -6.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 46.6% | 26.2% | 52.5% | 37.1% | 38.2% | 24.0% | ||
Prior Fiscal Year | 43.3% | 33.6% | 49.0% | 43.9% | 41.0% | 32.1% | ||
Latest Fiscal Year | 40.3% | 31.0% | 48.7% | 41.0% | 40.8% | 29.7% | ||
Latest Twelve Months | 38.6% | 30.7% | 48.9% | 40.2% | 38.4% | 28.2% | ||
Return on Equity | ||||||||
5 Year Average Margin | 14.7% | 10.0% | 10.2% | 11.7% | 13.7% | 11.8% | ||
Prior Fiscal Year | 16.1% | 14.3% | 15.6% | 16.5% | 17.1% | 17.9% | ||
Latest Twelve Months | 11.7% | 12.0% | 16.8% | 13.1% | 14.5% | 14.2% | ||
Next Fiscal Year | 9.5% | #NUM! | 12.1% | #NUM! | #NUM! | #NUM! | ||
Two Fiscal Years Forward | 9.2% | 11.8% | 11.3% | 12.1% | 14.6% | 14.6% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 2.9x | 2.4x | 2.8x | 3.7x | 3.2x | 1.9x | ||
Price / LTM EPS | 7.4x | 7.8x | 5.8x | 9.1x | 8.4x | 6.6x | ||
Price / Book | 0.8x | 0.9x | 1.0x | 1.1x | 1.1x | 0.9x | ||
Price / Fwd Book | 0.7x | 0.9x | 0.9x | 1.1x | 1.2x | 0.9x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.8x | 1.0x | 1.1x | |||||
Historical P/B Ratio | 0.7x | 0.8x | 1.0x | |||||
Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
(x) Book Value | 3,285 | 3,285 | 3,285 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | VJBA | MNBA | FOBANK | KRE | SKJE | LASP | |
Value of Common Equity | 5,889 | 644 | 1,824 | 1,235 | 2,115 | 2,911 | |
(/) Shares Outstanding | 1,233.4 | 2.0 | 9.6 | 0.2 | 9.6 | 3.5 | |
Implied Stock Price | 4.78 | 322.00 | 190.50 | 7,350.00 | 220.00 | 840.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 4.78 | 322.00 | 190.50 | 7,350.00 | 220.00 | 840.00 | |
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 |