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 P/E Multiple | 15.5x - 17.2x | 16.3x |
| Selected Fwd P/E Multiple | 15.2x - 16.8x | 16.0x |
| Fair Value | kr283.99 - kr313.88 | kr298.93 |
| Upside | 22.4% - 35.3% | 28.9% |
| Benchmarks | - | Full Ticker |
| Compagnie de Saint-Gobain S.A. | - | ENXTPA:SGO |
| Etex N.V. | 9,412,445,300.0% | ENXTBR:094124453 |
| Owens Corning | - | DB:O5Q |
| Carlisle Companies Incorporated | - | DB:CLE |
| Masco Corporation | - | DB:MSQ |
| Rockwool A/S | - | CPSE:ROCKB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SGO | 94124453 | O5Q | CLE | MSQ | ROCK B | |||
| ENXTPA:SGO | ENXTBR:094124453 | DB:O5Q | DB:CLE | DB:MSQ | CPSE:ROCKB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.1% | -1.2% | 9.8% | 13.6% | 5.4% | 14.1% | ||
| 3Y CAGR | 4.1% | -5.1% | -13.4% | 30.9% | 26.5% | 22.0% | ||
| Latest Twelve Months | -2.3% | -3.8% | -29.9% | -6.8% | -11.8% | 13.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.4% | 6.1% | 9.0% | 15.7% | 11.1% | 10.4% | ||
| Prior Fiscal Year | 5.6% | 7.2% | 12.4% | 15.6% | 11.4% | 10.7% | ||
| Latest Fiscal Year | 6.1% | 4.4% | 5.9% | 17.3% | 10.5% | 14.3% | ||
| Latest Twelve Months | 6.0% | 4.6% | 6.0% | 16.1% | 10.5% | 13.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 3.6x | 6.9x | 13.3x | 12.1x | 7.1x | ||
| Price / LTM Sales | 1.1x | 0.3x | 1.0x | 2.9x | 2.0x | 1.7x | ||
| LTM P/E Ratio | 18.2x | 6.4x | 17.3x | 17.9x | 18.8x | 12.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.4x | 17.9x | 18.8x | |||||
| Historical LTM P/E Ratio | 14.0x | 19.5x | 25.0x | |||||
| Selected P/E Multiple | 15.5x | 16.3x | 17.2x | |||||
| (x) LTM Net Income | 530 | 530 | 530 | |||||
| (=) Equity Value | 8,225 | 8,658 | 9,091 | |||||
| (/) Shares Outstanding | 208.3 | 208.3 | 208.3 | |||||
| Implied Value Range | 39.48 | 41.56 | 43.64 | |||||
| FX Rate: EUR/DKK | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 294.67 | 310.18 | 325.68 | 232.00 | ||||
| Upside / (Downside) | 27.0% | 33.7% | 40.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SGO | 94124453 | O5Q | CLE | MSQ | ROCK B | |
| Value of Common Equity | 50,548 | 1,110 | 13,001 | 14,292 | 15,089 | 6,476 | |
| (/) Shares Outstanding | 546.1 | 78.2 | 83.6 | 42.7 | 209.4 | 208.3 | |
| Implied Stock Price | 92.56 | 14.20 | 155.46 | 335.10 | 72.07 | 31.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.18 | 1.18 | 1.18 | 0.13 | |
| Implied Stock Price (Trading Cur) | 92.56 | 14.20 | 131.75 | 284.00 | 61.08 | 232.00 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | DKK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.18 | 1.18 | 1.18 | 0.13 | |