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 Ps Multiple | 2.0x - 2.2x | 2.1x |
| Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | kr876.35 - kr968.59 | kr922.47 |
| Upside | 4.3% - 15.3% | 9.8% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VJBA | MNBA | FOBANK | KRE | SKJE | LASP | |||
| CPSE:VJBA | CPSE:MNBA | CPSE:FOBANK | CPSE:KRE | CPSE:SKJE | CPSE:LASP | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 17.0% | 11.7% | 7.0% | 10.4% | 12.9% | 13.0% | ||
| 3Y CAGR | 11.7% | 13.0% | 10.1% | 14.3% | 16.3% | 16.7% | ||
| Latest Twelve Months | -15.5% | 1.4% | 3.4% | -2.2% | 1.2% | 3.1% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 2.9x | 2.4x | 2.8x | 3.7x | 3.2x | 1.9x | ||
| LTM P/E Ratio | 7.4x | 7.8x | 5.8x | 9.1x | 8.4x | 6.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.4x | 2.9x | 3.7x | |||||
| Historical LTM P/S Ratio | 1.5x | 2.0x | 2.3x | |||||
| Selected Price / Sales Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) LTM Sales | 1,551 | 1,551 | 1,551 | |||||
| (=) Equity Value | 3,154 | 3,320 | 3,486 | |||||
| (/) Shares Outstanding | 3.5 | 3.5 | 3.5 | |||||
| Implied Value Range | 910.21 | 958.11 | 1,006.02 | |||||
| FX Rate: DKK/DKK | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 910.21 | 958.11 | 1,006.02 | 840.00 | ||||
| Upside / (Downside) | 8.4% | 14.1% | 19.8% | |||||
| 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 | |