載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
D4S
4.7%
NOV
-4.4%
SRT
4.3%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Bayer AG
DB:BAYN
德國 / 保健 / 製藥
貨幣
€
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
19.99
EUR
公允價值
22.31
EUR
Metrics
Range
Conclusion
Selected LTM P/E Multiple
-5.5x - -6.1x
-5.8x
Selected Fwd P/E Multiple
5.9x - 6.5x
6.2x
Fair Value
€21.19 - €23.43
€22.31
Upside
5.4% - 16.5%
11.0%
Benchmarks
-
Full Ticker
Sanofi
-
XTRA:SNW
Ipsen S.A.
-
DB:I7G
Sartorius Aktiengesellschaft
-
XTRA:SRT
Novo Nordisk A/S
-
XTRA:NOV
Novartis AG
-
DB:NOTA
Bayer Aktiengesellschaft
-
DB:BAYN
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
19.99
EUR
公允價值
22.31
EUR
看漲
11.0%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
SNW
I7G
SRT
NOV
NOTA
BAYN
XTRA:SNW
DB:I7G
XTRA:SRT
XTRA:NOV
DB:NOTA
DB:BAYN
Historical Net Income Growth
5Y CAGR
14.0%
NM-
-11.7%
21.0%
10.8%
NM-
3Y CAGR
-4.1%
-17.4%
-35.9%
28.4%
-19.5%
NM-
Latest Twelve Months
8.6%
-42.3%
-59.1%
20.7%
39.4%
13.2%
Historical Net Income Profit Margin
5 Year Average Margin
18.1%
17.3%
12.7%
33.7%
26.9%
-3.4%
Prior Fiscal Year
12.3%
18.7%
6.1%
36.0%
18.4%
-6.2%
Latest Fiscal Year
12.4%
10.0%
2.5%
34.8%
23.1%
-5.5%
Latest Twelve Months
12.4%
10.0%
2.5%
34.8%
23.1%
-5.5%
Current Trading Multiples
EV / LTM EBITDA
10.3x
6.5x
21.6x
13.2x
10.4x
5.4x
Price / LTM Sales
2.5x
2.3x
3.2x
6.4x
3.8x
0.4x
LTM P/E Ratio
20.4x
22.7x
129.9x
18.4x
16.4x
-7.5x
Low
Mid
High
Benchmark LTM P/E Ratio
16.4x
20.4x
129.9x
Historical LTM P/E Ratio
-9.0x
-3.0x
208.0x
Selected P/E Multiple
-5.5x
-5.8x
-6.1x
(x) LTM Net Income
(2,552)
(2,552)
(2,552)
(=) Equity Value
14,025
14,763
15,501
(/) Shares Outstanding
982.4
982.4
982.4
Implied Value Range
14.28
15.03
15.78
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
14.28
15.03
15.78
20.10
Upside / (Downside)
-29.0%
-25.2%
-21.5%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
SNW
I7G
SRT
NOV
NOTA
BAYN
Value of Common Equity
111,852
8,138
11,358
1,911,304
197,816
19,747
(/) Shares Outstanding
1,224.0
82.2
77.9
4,439.1
1,897.6
982.4
Implied Stock Price
91.38
99.00
145.80
430.57
104.25
20.10
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
7.46
1.10
1.00
Implied Stock Price (Trading Cur)
91.38
99.00
145.80
57.68
95.00
20.10
Trading Currency
EUR
EUR
EUR
EUR
EUR
EUR
FX Rate to Reporting Currency
1.00
1.00
1.00
7.46
1.10
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी