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 | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 1.6x - 2.3x | 1.8x |
| Fair Value | €45.02 - €49.76 | €47.39 |
| Upside | -8.1% - 1.5% | -3.3% |
| Benchmarks | - | Full Ticker |
| Alliant Energy Corporation | - | NasdaqGS:LNT |
| Evergy, Inc. | - | NasdaqGS:EVRG |
| Portland General Electric Company | - | NYSE:POR |
| Pinnacle West Capital Corporation | - | NYSE:PNW |
| IDACORP, Inc. | - | NYSE:IDA |
| TXNM Energy, Inc. | - | DB:98P |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| LNT | EVRG | POR | PNW | IDA | 98P | |||
| NasdaqGS:LNT | NasdaqGS:EVRG | NYSE:POR | NYSE:PNW | NYSE:IDA | DB:98P | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.4% | 5.5% | 7.9% | 2.5% | 4.4% | 25.6% | ||
| 3Y CAGR | 1.5% | -0.2% | 8.7% | -0.5% | 5.6% | 7.3% | ||
| Latest Twelve Months | 33.1% | 13.6% | -0.7% | -6.9% | 11.9% | 114.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.4% | 14.2% | 8.6% | 13.4% | 16.3% | 10.2% | ||
| Prior Fiscal Year | 17.5% | 13.3% | 7.8% | 10.7% | 14.8% | 4.5% | ||
| Latest Fiscal Year | 17.3% | 14.9% | 9.1% | 11.9% | 15.8% | 12.3% | ||
| Latest Twelve Months | 20.1% | 14.3% | 8.4% | 11.0% | 17.0% | 8.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.9% | 8.3% | 8.0% | 9.2% | 9.4% | 8.2% | ||
| Prior Fiscal Year | 10.8% | 7.6% | 7.5% | 8.2% | 9.1% | 3.9% | ||
| Latest Twelve Months | 11.9% | 8.5% | 8.0% | 8.9% | 9.3% | 6.4% | ||
| Next Fiscal Year | 11.5% | 9.2% | 9.4% | 8.1% | 9.5% | 10.0% | ||
| Two Fiscal Years Forward | 12.0% | 9.7% | 10.2% | 8.9% | 10.4% | 10.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.0x | 2.8x | 1.3x | 2.1x | 3.8x | 3.0x | ||
| Price / LTM EPS | 20.0x | 19.9x | 15.9x | 19.2x | 22.1x | 33.9x | ||
| Price / Book | 2.3x | 1.7x | 1.2x | 1.6x | 2.0x | 1.9x | ||
| Price / Fwd Book | 2.3x | 1.6x | 1.2x | 1.6x | 2.0x | 2.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.7x | 2.3x | |||||
| Historical P/B Ratio | 1.6x | 1.8x | 2.3x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 3,171 | 3,171 | 3,171 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LNT | EVRG | POR | PNW | IDA | 98P | |
| Value of Common Equity | 16,652 | 16,716 | 4,673 | 11,041 | 6,789 | 6,034 | |
| (/) Shares Outstanding | 257.0 | 230.2 | 109.6 | 119.4 | 54.0 | 105.4 | |
| Implied Stock Price | 64.80 | 72.63 | 42.65 | 92.45 | 125.64 | 57.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 64.80 | 72.63 | 42.65 | 92.45 | 125.64 | 49.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |