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 | 2.5x - 2.8x | 2.7x |
| Selected Fwd Ps Multiple | 2.4x - 2.6x | 2.5x |
| Fair Value | €55.43 - €61.26 | €58.35 |
| Upside | -9.0% - 0.6% | -4.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Alliant Energy Corporation | - | NasdaqGS:LNT |
| PPL Corporation | - | NYSE:PPL |
| Xcel Energy Inc. | - | NasdaqGS:XEL |
| TXNM Energy, Inc. | - | NYSE:TXNM |
| Pinnacle West Capital Corporation | - | NYSE:PNW |
| Evergy, Inc. | 3,700.0% | DB:3E7 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| LNT | PPL | XEL | TXNM | PNW | 37 | |||
| NasdaqGS:LNT | NYSE:PPL | NasdaqGS:XEL | NYSE:TXNM | NYSE:PNW | DB:3E7 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.8% | 8.6% | 3.1% | 6.2% | 8.1% | 2.6% | ||
| 3Y CAGR | 2.8% | 13.5% | 0.0% | 3.5% | 10.4% | 1.5% | ||
| Latest Twelve Months | 4.6% | 6.6% | 1.3% | 10.2% | 7.5% | 4.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.4% | 5.2% | 12.6% | 10.2% | 13.4% | 14.2% | ||
| Prior Fiscal Year | 17.5% | 8.9% | 12.5% | 4.5% | 10.7% | 13.3% | ||
| Latest Fiscal Year | 17.3% | 10.5% | 14.4% | 12.3% | 11.9% | 14.9% | ||
| Latest Twelve Months | 20.1% | 11.2% | 14.9% | 8.7% | 11.0% | 14.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.8x | 13.5x | 13.6x | 13.2x | 12.3x | 11.7x | ||
| Price / LTM Sales | 4.0x | 3.0x | 3.1x | 3.0x | 2.0x | 2.8x | ||
| LTM P/E Ratio | 20.0x | 27.0x | 20.7x | 33.8x | 18.5x | 19.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.0x | 3.0x | 4.0x | |||||
| Historical LTM P/S Ratio | 2.1x | 2.5x | 2.8x | |||||
| Selected Price / Sales Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) LTM Sales | 5,880 | 5,880 | 5,880 | |||||
| (=) Equity Value | 14,985 | 15,774 | 16,563 | |||||
| (/) Shares Outstanding | 230.2 | 230.2 | 230.2 | |||||
| Implied Value Range | 65.11 | 68.54 | 71.96 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 55.58 | 58.50 | 61.43 | 60.90 | ||||
| Upside / (Downside) | -8.7% | -3.9% | 0.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LNT | PPL | XEL | TXNM | PNW | 37 | |
| Value of Common Equity | 16,605 | 26,593 | 42,985 | 5,993 | 10,629 | 16,420 | |
| (/) Shares Outstanding | 257.0 | 739.5 | 591.4 | 105.4 | 119.4 | 230.2 | |
| Implied Stock Price | 64.62 | 35.96 | 72.68 | 56.87 | 89.00 | 71.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 64.62 | 35.96 | 72.68 | 56.87 | 89.00 | 60.90 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |