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 | 2.5x - 2.8x | 2.7x |
| Historical Pb Multiple | 2.3x - 4.4x | 3.5x |
| Fair Value | €49.77 - €55 | €52.39 |
| Upside | 18.5% - 31.0% | 24.8% |
| Benchmarks | - | Full Ticker |
| PUMA SE | - | XTRA:PUM |
| Christian Dior SE | - | XTRA:DIO |
| LVMH Moët Hennessy - Louis Vuitton, Société Européenne | - | XTRA:MOH |
| Hermès International Société en commandite par actions | - | XTRA:HMI |
| Prada S.p.A. | - | DB:PRP |
| Hugo Boss AG | - | DB:BOSS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PUM | DIO | MOH | HMI | PRP | BOSS | |||
| XTRA:PUM | XTRA:DIO | XTRA:MOH | XTRA:HMI | DB:PRP | DB:BOSS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.4% | 12.1% | 11.8% | 24.7% | 26.8% | 0.8% | ||
| 3Y CAGR | -3.1% | 1.7% | 1.4% | 23.5% | 41.8% | 15.8% | ||
| Latest Twelve Months | -136.0% | -21.7% | -21.3% | 0.6% | 12.3% | -1.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.1% | 17.0% | 17.1% | 28.6% | 10.4% | 3.1% | ||
| Prior Fiscal Year | 3.5% | 7.3% | 17.6% | 32.1% | 14.2% | 6.2% | ||
| Latest Fiscal Year | 3.2% | 6.1% | 14.8% | 30.3% | 15.4% | 5.0% | ||
| Latest Twelve Months | -1.1% | 5.5% | 13.3% | 28.5% | 15.0% | 5.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.8% | 28.7% | 23.2% | 28.6% | 13.2% | 11.5% | ||
| Prior Fiscal Year | 12.1% | 31.1% | 26.1% | 31.2% | 18.3% | 21.4% | ||
| Latest Twelve Months | -4.0% | 19.5% | 16.9% | 28.3% | 20.7% | 16.7% | ||
| Next Fiscal Year | -10.3% | 21.8% | 15.7% | 23.5% | 18.9% | 15.7% | ||
| Two Fiscal Years Forward | 7.8% | 19.3% | 16.8% | 22.1% | 19.0% | 16.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 1.0x | 2.9x | 14.1x | 2.1x | 0.7x | ||
| Price / LTM EPS | -27.5x | 18.6x | 22.0x | 49.4x | 14.1x | 13.1x | ||
| Price / Book | 1.2x | 3.6x | 3.7x | 13.3x | 2.8x | 2.1x | ||
| Price / Fwd Book | 1.1x | 3.0x | 3.5x | 10.4x | 2.4x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 3.6x | 13.3x | |||||
| Historical P/B Ratio | 2.3x | 3.5x | 4.4x | |||||
| Selected P/B Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) Book Value | 1,361 | 1,361 | 1,361 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PUM | DIO | MOH | HMI | PRP | BOSS | |
| Value of Common Equity | 2,627 | 81,834 | 243,642 | 220,892 | 11,847 | 2,897 | |
| (/) Shares Outstanding | 145.4 | 180.4 | 497.0 | 104.8 | 2,558.8 | 69.0 | |
| Implied Stock Price | 18.06 | 453.60 | 490.20 | 2,107.00 | 4.63 | 41.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.06 | 453.60 | 490.20 | 2,107.00 | 4.63 | 41.98 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |