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 | 12.0x - 13.3x | 12.7x |
| Selected Fwd P/E Multiple | 12.5x - 13.8x | 13.2x |
| Fair Value | €42.15 - €46.59 | €44.37 |
| Upside | -0.2% - 10.3% | 5.0% |
| 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 / LTM EPS 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 | -29.1% | -17.4% | -17.3% | 6.8% | 25.0% | -19.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 16.8% | 16.8% | 27.6% | 8.9% | 2.6% | ||
| 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 | 2.2% | 6.1% | 14.8% | 30.3% | 15.4% | 4.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.8x | 6.7x | 11.7x | 36.1x | 9.9x | 8.5x | ||
| Price / LTM Sales | 0.4x | 1.0x | 2.8x | 16.2x | 2.5x | 0.7x | ||
| LTM P/E Ratio | 18.4x | 15.6x | 18.7x | 53.5x | 16.0x | 13.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.6x | 18.4x | 53.5x | |||||
| Historical LTM P/E Ratio | -13.6x | 17.9x | 79.6x | |||||
| Selected P/E Multiple | 12.0x | 12.7x | 13.3x | |||||
| (x) LTM Net Income | 210 | 210 | 210 | |||||
| (=) Equity Value | 2,534 | 2,668 | 2,801 | |||||
| (/) Shares Outstanding | 69.0 | 69.0 | 69.0 | |||||
| Implied Value Range | 36.72 | 38.66 | 40.59 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 36.72 | 38.66 | 40.59 | 42.25 | ||||
| Upside / (Downside) | -13.1% | -8.5% | -3.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PUM | DIO | MOH | HMI | PRP | BOSS | |
| Value of Common Equity | 3,624 | 81,257 | 235,080 | 245,528 | 13,306 | 2,916 | |
| (/) Shares Outstanding | 147.1 | 180.4 | 499.4 | 104.8 | 2,558.8 | 69.0 | |
| Implied Stock Price | 24.63 | 450.40 | 470.75 | 2,342.00 | 5.20 | 42.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 24.63 | 450.40 | 470.75 | 2,342.00 | 5.20 | 42.25 | |
| 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 | |