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 Ps Multiple | 2.4x - 2.7x | 2.5x |
| Selected Fwd Ps Multiple | 2.3x - 2.5x | 2.4x |
| Fair Value | €119.25 - €131.80 | €125.53 |
| Upside | 5.5% - 16.6% | 11.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Littelfuse, Inc. | - | NasdaqGS:LFUS |
| Vishay Intertechnology, Inc. | - | NYSE:VSH |
| Benchmark Electronics, Inc. | - | NYSE:BHE |
| CTS Corporation | - | NYSE:CTS |
| Jabil Inc. | - | NYSE:JBL |
| TE Connectivity plc | - | DB:BZ4 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| LFUS | VSH | BHE | CTS | JBL | BZ4 | |||
| NasdaqGS:LFUS | NYSE:VSH | NYSE:BHE | NYSE:CTS | NYSE:JBL | DB:BZ4 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.8% | 1.9% | 3.2% | 1.9% | 2.7% | 3.3% | ||
| 3Y CAGR | 1.7% | -3.2% | 5.6% | 0.2% | -0.5% | 2.0% | ||
| Latest Twelve Months | -7.3% | -13.7% | -6.4% | -6.3% | -14.4% | -1.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.2% | 7.7% | 1.7% | 6.2% | 2.6% | 12.5% | ||
| Prior Fiscal Year | 11.0% | 9.5% | 2.3% | 11.0% | 2.4% | 11.9% | ||
| Latest Fiscal Year | 4.6% | -1.1% | 2.4% | 11.3% | 4.8% | 20.2% | ||
| Latest Twelve Months | 4.6% | -1.1% | 2.4% | 11.3% | 1.8% | 12.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.0x | 6.4x | 8.0x | 10.1x | 7.3x | 11.1x | ||
| Price / LTM Sales | 1.7x | 0.5x | 0.4x | 2.1x | 0.5x | 2.4x | ||
| LTM P/E Ratio | 37.6x | -51.7x | 18.6x | 18.6x | 26.5x | 20.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.5x | 2.1x | |||||
| Historical LTM P/S Ratio | 2.2x | 2.6x | 3.1x | |||||
| Selected Price / Sales Multiple | 2.4x | 2.5x | 2.7x | |||||
| (x) LTM Sales | 15,850 | 15,850 | 15,850 | |||||
| (=) Equity Value | 38,381 | 40,401 | 42,421 | |||||
| (/) Shares Outstanding | 298.4 | 298.4 | 298.4 | |||||
| Implied Value Range | 128.64 | 135.41 | 142.18 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 117.40 | 123.58 | 129.76 | 113.00 | ||||
| Upside / (Downside) | 3.9% | 9.4% | 14.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LFUS | VSH | BHE | CTS | JBL | BZ4 | |
| Value of Common Equity | 3,770 | 1,611 | 1,176 | 1,082 | 12,802 | 36,943 | |
| (/) Shares Outstanding | 24.7 | 135.6 | 36.0 | 30.0 | 109.5 | 298.4 | |
| Implied Stock Price | 152.56 | 11.88 | 32.66 | 36.05 | 116.88 | 123.82 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.10 | |
| Implied Stock Price (Trading Cur) | 152.56 | 11.88 | 32.66 | 36.05 | 116.88 | 113.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.10 | |