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 | 21.2x - 23.4x | 22.3x |
| Selected Fwd P/E Multiple | 17.9x - 19.7x | 18.8x |
| Fair Value | €126.03 - €139.30 | €132.67 |
| Upside | -23.6% - -15.6% | -19.6% |
| Benchmarks | - | Full Ticker |
| Quanex Building Products Corporation | - | NYSE:NX |
| Apogee Enterprises, Inc. | - | NasdaqGS:APOG |
| Simpson Manufacturing Co., Inc. | - | NYSE:SSD |
| Carlisle Companies Incorporated | - | NYSE:CSL |
| Masco Corporation | - | NYSE:MAS |
| Armstrong World Industries, Inc. | - | DB:91A |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NX | APOG | SSD | CSL | MAS | 91A | |||
| NYSE:NX | NasdaqGS:APOG | NYSE:SSD | NYSE:CSL | NYSE:MAS | DB:91A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 6.6% | 19.2% | 13.6% | 5.4% | 1.8% | ||
| 3Y CAGR | -16.6% | 190.0% | 6.5% | 30.9% | 26.5% | 12.7% | ||
| Latest Twelve Months | -78.9% | -52.0% | -0.5% | -6.8% | -11.8% | 22.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.2% | 4.5% | 15.6% | 15.7% | 11.1% | 14.5% | ||
| Prior Fiscal Year | 7.3% | 7.0% | 16.0% | 15.6% | 11.4% | 17.3% | ||
| Latest Fiscal Year | 2.6% | 6.2% | 14.4% | 17.3% | 10.5% | 18.3% | ||
| Latest Twelve Months | 1.1% | 3.7% | 14.5% | 16.1% | 10.5% | 19.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.2x | 7.6x | 15.5x | 15.0x | 12.4x | 20.8x | ||
| Price / LTM Sales | 0.6x | 0.7x | 3.5x | 3.3x | 2.0x | 5.4x | ||
| LTM P/E Ratio | 58.1x | 18.3x | 24.2x | 20.6x | 19.4x | 28.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 18.3x | 20.6x | 58.1x | |||||
| Historical LTM P/E Ratio | -52.7x | 19.3x | 31.0x | |||||
| Selected P/E Multiple | 21.2x | 22.3x | 23.4x | |||||
| (x) LTM Net Income | 296 | 296 | 296 | |||||
| (=) Equity Value | 6,277 | 6,608 | 6,938 | |||||
| (/) Shares Outstanding | 43.3 | 43.3 | 43.3 | |||||
| Implied Value Range | 145.11 | 152.75 | 160.39 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 124.59 | 131.15 | 137.71 | 165.00 | ||||
| Upside / (Downside) | -24.5% | -20.5% | -16.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NX | APOG | SSD | CSL | MAS | 91A | |
| Value of Common Equity | 991 | 938 | 7,987 | 16,502 | 15,593 | 8,313 | |
| (/) Shares Outstanding | 45.7 | 21.5 | 41.6 | 42.7 | 209.4 | 43.3 | |
| Implied Stock Price | 21.67 | 43.59 | 191.91 | 386.92 | 74.48 | 192.17 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 21.67 | 43.59 | 191.91 | 386.92 | 74.48 | 165.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |