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 | 0.9x - 0.9x | 0.9x |
| Historical Pb Multiple | 1.0x - 1.2x | 1.1x |
| Fair Value | €29.14 - €32.20 | €30.67 |
| Upside | -2.9% - 7.3% | 2.2% |
| Benchmarks | - | Full Ticker |
| Ameris Bancorp | - | NYSE:ABCB |
| Veritex Holdings, Inc. | - | NasdaqGM:VBTX |
| Hancock Whitney Corporation | - | NasdaqGS:HWC |
| First Interstate BancSystem, Inc. | - | NasdaqGS:FIBK |
| Washington Trust Bancorp, Inc. | - | NasdaqGS:WASH |
| BankUnited, Inc. | - | DB:BNU |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABCB | VBTX | HWC | FIBK | WASH | BNU | |||
| NYSE:ABCB | NasdaqGM:VBTX | NasdaqGS:HWC | NasdaqGS:FIBK | NasdaqGS:WASH | DB:BNU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.3% | 3.4% | 7.3% | 4.5% | NM- | -5.3% | ||
| 3Y CAGR | -1.6% | -8.4% | 0.3% | 5.6% | NM- | -17.7% | ||
| Latest Twelve Months | 31.6% | 19.3% | 26.3% | -16.1% | -157.9% | 40.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 31.6% | 33.3% | 26.4% | 25.2% | 24.7% | 29.9% | ||
| Prior Fiscal Year | 28.7% | 28.7% | 29.4% | 25.9% | 25.3% | 20.1% | ||
| Latest Fiscal Year | 33.1% | 26.4% | 33.0% | 24.3% | -28.5% | 23.8% | ||
| Latest Twelve Months | 33.8% | 26.9% | 33.5% | 23.6% | -24.8% | 24.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.7% | 8.5% | 10.1% | 8.0% | 11.1% | 9.5% | ||
| Prior Fiscal Year | 8.1% | 7.3% | 10.9% | 8.2% | 10.4% | 7.0% | ||
| Latest Twelve Months | 10.2% | 7.1% | 11.7% | 6.6% | -5.4% | 8.6% | ||
| Next Fiscal Year | 9.2% | 7.2% | 11.0% | 7.3% | 10.4% | 8.3% | ||
| Two Fiscal Years Forward | 9.3% | 7.4% | 10.6% | 8.2% | 11.4% | 8.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.8x | 3.1x | 3.3x | 3.0x | 5.0x | 2.6x | ||
| Price / LTM EPS | 11.1x | 11.6x | 9.9x | 12.9x | -20.4x | 10.7x | ||
| Price / Book | 1.1x | 0.8x | 1.1x | 0.8x | 1.0x | 0.9x | ||
| Price / Fwd Book | 1.0x | 0.8x | 1.0x | 0.8x | 1.1x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.0x | 1.1x | |||||
| Historical P/B Ratio | 1.0x | 1.1x | 1.2x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 0.9x | |||||
| (x) Book Value | 2,898 | 2,898 | 2,898 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABCB | VBTX | HWC | FIBK | WASH | BNU | |
| Value of Common Equity | 4,151 | 1,303 | 4,653 | 2,838 | 552 | 2,554 | |
| (/) Shares Outstanding | 68.6 | 54.3 | 86.0 | 104.9 | 19.3 | 75.2 | |
| Implied Stock Price | 60.48 | 24.00 | 54.08 | 27.05 | 28.62 | 33.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 60.48 | 24.00 | 54.08 | 27.05 | 28.62 | 30.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |