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 | 11.5x - 12.7x | 12.1x |
| Selected Fwd P/E Multiple | 8.6x - 9.5x | 9.1x |
| Fair Value | €21.30 - €23.54 | €22.42 |
| Upside | -6.6% - 3.3% | -1.7% |
| Benchmarks | - | Full Ticker |
| BankUnited, Inc. | - | NYSE:BKU |
| Central Pacific Financial Corp. | - | NYSE:CPF |
| WSFS Financial Corporation | - | NasdaqGS:WSFS |
| U.S. Bancorp | - | NYSE:USB |
| Regions Financial Corporation | - | NYSE:RF |
| First Interstate BancSystem, Inc. | - | DB:4FB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BKU | CPF | WSFS | USB | RF | 4FB | |||
| NYSE:BKU | NYSE:CPF | NasdaqGS:WSFS | NYSE:USB | NYSE:RF | DB:4FB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.3% | -1.7% | 12.1% | -2.1% | 3.4% | 4.5% | ||
| 3Y CAGR | -17.7% | -12.6% | -1.0% | -8.1% | -9.6% | 5.6% | ||
| Latest Twelve Months | 30.4% | -9.0% | -2.0% | 35.0% | 9.5% | -12.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.1% | 25.0% | 28.0% | 26.7% | 29.7% | 25.4% | ||
| Prior Fiscal Year | 20.1% | 24.3% | 29.0% | 19.6% | 28.1% | 25.9% | ||
| Latest Fiscal Year | 23.8% | 22.2% | 26.8% | 23.5% | 26.9% | 24.3% | ||
| Latest Twelve Months | 23.8% | 22.2% | 26.8% | 24.9% | 28.5% | 24.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 2.4x | 2.8x | 2.8x | 2.3x | 2.6x | 2.9x | ||
| LTM P/E Ratio | 10.3x | 12.7x | 10.5x | 9.4x | 9.2x | 12.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.2x | 10.3x | 12.7x | |||||
| Historical LTM P/E Ratio | 11.5x | 13.5x | 24.1x | |||||
| Selected P/E Multiple | 11.5x | 12.1x | 12.7x | |||||
| (x) LTM Net Income | 226 | 226 | 226 | |||||
| (=) Equity Value | 2,604 | 2,741 | 2,878 | |||||
| (/) Shares Outstanding | 104.5 | 104.5 | 104.5 | |||||
| Implied Value Range | 24.91 | 26.22 | 27.53 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.86 | 23.01 | 24.16 | 22.80 | ||||
| Upside / (Downside) | -4.1% | 0.9% | 6.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BKU | CPF | WSFS | USB | RF | 4FB | |
| Value of Common Equity | 2,345 | 681 | 2,781 | 59,516 | 17,360 | 2,716 | |
| (/) Shares Outstanding | 74.8 | 27.1 | 58.0 | 1,558.0 | 899.0 | 104.5 | |
| Implied Stock Price | 31.37 | 25.11 | 47.94 | 38.20 | 19.31 | 25.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 31.37 | 25.11 | 47.94 | 38.20 | 19.31 | 22.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |