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 | 0.6x - 0.7x | 0.7x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.8x |
| Fair Value | kr15,501 - kr17,133 | kr16,317 |
| Upside | 12.4% - 24.2% | 18.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Navios Maritime Partners L.P. | - | NYSE:NMM |
| Matson, Inc. | - | DB:68M |
| ZIM Integrated Shipping Services Ltd. | - | DB:2SV |
| Costamare Inc. | - | DB:LCM |
| Danaos Corporation | - | DB:DVW1 |
| A.P. Møller - Mærsk A/S | - | CPSE:MAERSKB |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NMM | 68M | 2SV | LCM | DVW1 | MAERSK B | |||
| NYSE:NMM | DB:68M | DB:2SV | DB:LCM | DB:DVW1 | CPSE:MAERSKB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 43.5% | 9.2% | 20.6% | 34.2% | 17.8% | 7.4% | ||
| 3Y CAGR | 23.2% | -4.5% | -7.7% | 38.0% | 13.7% | -3.5% | ||
| Latest Twelve Months | 0.3% | 8.8% | 65.8% | 10.6% | 4.2% | 15.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 31.2% | 15.9% | 13.6% | 30.9% | 73.2% | 18.4% | ||
| Prior Fiscal Year | 33.2% | 9.6% | -52.2% | 23.5% | 59.2% | 7.5% | ||
| Latest Fiscal Year | 27.5% | 13.9% | 25.5% | 13.9% | 49.8% | 11.0% | ||
| Latest Twelve Months | 25.4% | 14.3% | 26.5% | 15.1% | 44.6% | 12.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.1x | 5.2x | 1.5x | 3.5x | 2.7x | 3.1x | ||
| Price / LTM Sales | 1.0x | 1.0x | 0.2x | 0.6x | 1.6x | 0.6x | ||
| LTM P/E Ratio | 3.8x | 6.8x | 0.8x | 4.3x | 3.7x | 4.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.0x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.5x | 1.2x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 56,807 | 56,807 | 56,807 | |||||
| (=) Equity Value | 36,578 | 38,503 | 40,428 | |||||
| (/) Shares Outstanding | 15.1 | 15.1 | 15.1 | |||||
| Implied Value Range | 2,422.49 | 2,549.99 | 2,677.49 | |||||
| FX Rate: USD/DKK | 0.2 | 0.2 | 0.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15,542.82 | 16,360.87 | 17,178.91 | 13,790.00 | ||||
| Upside / (Downside) | 12.7% | 18.6% | 24.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NMM | 68M | 2SV | LCM | DVW1 | MAERSK B | |
| Value of Common Equity | 1,286 | 3,292 | 1,962 | 1,335 | 1,691 | 32,453 | |
| (/) Shares Outstanding | 29.8 | 31.8 | 120.5 | 120.1 | 18.3 | 15.1 | |
| Implied Stock Price | 43.12 | 103.55 | 16.29 | 11.12 | 92.38 | 2,149.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.16 | 1.16 | 1.16 | 1.16 | 0.16 | |
| Implied Stock Price (Trading Cur) | 43.12 | 89.00 | 14.00 | 9.56 | 79.40 | 13,790.00 | |
| Trading Currency | USD | EUR | EUR | EUR | EUR | DKK | |
| FX Rate to Reporting Currency | 1.00 | 1.16 | 1.16 | 1.16 | 1.16 | 0.16 | |