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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 0.0x - 2.6x | 1.3x |
| Fair Value | €11.36 - €12.56 | €11.96 |
| Upside | -41.7% - -35.6% | -38.7% |
| Benchmarks | - | Full Ticker |
| Deckers Outdoor Corporation | - | NYSE:DECK |
| lululemon athletica inc. | - | NasdaqGS:LULU |
| Canada Goose Holdings Inc. | - | NYSE:GOOS |
| Moncler S.p.A. | - | OTCPK:MONR.F |
| Samsara Luggage, Inc. | - | OTCPK:SAML |
| Amer Sports, Inc. | 48,300.0% | DB:483 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DECK | LULU | GOOS | MONR.F | SAML | 483 | |||
| NYSE:DECK | NasdaqGS:LULU | NYSE:GOOS | OTCPK:MONR.F | OTCPK:SAML | DB:483 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.5% | 23.0% | -16.5% | 12.3% | NM- | NM- | ||
| 3Y CAGR | 25.7% | 23.0% | -6.0% | 17.6% | NM- | NM- | ||
| Latest Twelve Months | 30.2% | 17.1% | 44.5% | 4.5% | 7.0% | 134.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.4% | 14.5% | 7.3% | 20.9% | -586.8% | -4.5% | ||
| Prior Fiscal Year | 14.2% | 16.1% | 6.0% | 20.5% | -205.5% | -4.7% | ||
| Latest Fiscal Year | 17.7% | 17.1% | 4.4% | 20.6% | -39.9% | 1.4% | ||
| Latest Twelve Months | 19.1% | 17.1% | 5.5% | 20.6% | -54.6% | 1.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 32.8% | 36.0% | 17.6% | 21.0% | -32.2% | -1511.3% | ||
| Prior Fiscal Year | 31.3% | 42.0% | 16.2% | 20.0% | NM | NM | ||
| Latest Twelve Months | 39.8% | 42.4% | 16.3% | 18.8% | -37.3% | 2.9% | ||
| Next Fiscal Year | 38.4% | 41.5% | 21.8% | 17.5% | #NUM! | 7.5% | ||
| Two Fiscal Years Forward | 34.5% | 42.6% | 19.4% | 17.3% | 6.6% | 9.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.4x | 3.0x | 0.9x | 4.7x | 0.3x | 2.5x | ||
| Price / LTM EPS | 17.7x | 17.7x | 15.9x | 22.7x | -0.5x | 179.3x | ||
| Price / Book | 6.3x | 7.4x | 2.3x | 4.1x | 0.1x | 2.6x | ||
| Price / Fwd Book | 6.3x | 7.2x | 2.3x | 3.7x | -0.4x | 2.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 4.1x | 7.4x | |||||
| Historical P/B Ratio | 0.0x | 1.3x | 2.6x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 4,999 | 4,999 | 4,999 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DECK | LULU | GOOS | MONR.F | SAML | 483 | |
| Value of Common Equity | 16,188 | 32,071 | 1,137 | 14,688 | 1 | 12,311 | |
| (/) Shares Outstanding | 151.8 | 120.6 | 96.8 | 270.6 | 309.8 | 554.5 | |
| Implied Stock Price | 106.66 | 265.85 | 11.74 | 54.28 | 0.00 | 22.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.38 | 0.88 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 106.66 | 265.85 | 8.48 | 61.80 | 0.00 | 19.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.38 | 0.88 | 1.00 | 1.14 | |