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 Revenue Multiple | 2.8x - 3.1x | 3.0x |
| Selected Fwd Revenue Multiple | 2.6x - 2.9x | 2.7x |
| Fair Value | €127.93 - €142.43 | €135.18 |
| Upside | -9.3% - 1.0% | -4.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| CTS Corporation | CTS | NYSE:CTS |
| Benchmark Electronics, Inc. | BHE | NYSE:BHE |
| Vishay Intertechnology, Inc. | VSH | NYSE:VSH |
| Jabil Inc. | JBL | NYSE:JBL |
| Littelfuse, Inc. | LFUS | NasdaqGS:LFUS |
| TE Connectivity plc | BZ4 | DB:BZ4 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| CTS | BHE | VSH | JBL | LFUS | BZ4 | |||
| NYSE:CTS | NYSE:BHE | NYSE:VSH | NYSE:JBL | NasdaqGS:LFUS | DB:BZ4 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 1.9% | 3.2% | 1.9% | 2.7% | 7.8% | 3.3% | ||
| 3Y CAGR | 0.2% | 5.6% | -3.2% | -0.5% | 1.7% | 2.0% | ||
| Latest Twelve Months | -2.7% | -7.4% | -11.3% | -14.4% | -3.4% | 1.2% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 14.1% | 3.3% | 11.6% | 4.2% | 16.6% | 17.3% | ||
| Prior Fiscal Year | 14.9% | 4.2% | 14.0% | 4.6% | 16.0% | 16.6% | ||
| Latest Fiscal Year | 15.0% | 4.4% | 3.6% | 5.0% | 12.2% | 18.5% | ||
| Latest Twelve Months | 15.1% | 4.2% | 2.2% | 4.6% | 13.0% | 18.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.53x | 0.53x | 0.86x | 0.71x | 2.56x | 3.18x | ||
| EV / LTM EBIT | 16.8x | 12.6x | 39.5x | 15.4x | 19.6x | 16.8x | ||
| Price / LTM Sales | 2.51x | 0.51x | 0.69x | 0.65x | 2.44x | 2.98x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.53x | 0.86x | 2.56x | |||||
| Historical EV / LTM Revenue | 2.46x | 2.99x | 3.34x | |||||
| Selected EV / LTM Revenue | 2.82x | 2.97x | 3.12x | |||||
| (x) LTM Revenue | 16,026 | 16,026 | 16,026 | |||||
| (=) Implied Enterprise Value | 45,240 | 47,621 | 50,002 | |||||
| (-) Non-shareholder Claims * | (3,256) | (3,256) | (3,256) | |||||
| (=) Equity Value | 41,984 | 44,365 | 46,746 | |||||
| (/) Shares Outstanding | 296.5 | 296.5 | 296.5 | |||||
| Implied Value Range | 141.58 | 149.61 | 157.63 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 126.51 | 133.69 | 140.86 | 141.00 | ||||
| Upside / (Downside) | -10.3% | -5.2% | -0.1% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CTS | BHE | VSH | JBL | LFUS | BZ4 | |
| Enterprise Value | 1,305 | 1,386 | 2,500 | 19,603 | 5,679 | 50,048 | |
| (+) Cash & Short Term Investments | 91 | 355 | 620 | 1,618 | 622 | 2,554 | |
| (+) Investments & Other | 11 | 0 | 0 | 0 | 24 | 0 | |
| (-) Debt | (112) | (400) | (1,108) | (3,293) | (889) | (5,678) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (0) | (132) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,295 | 1,341 | 2,012 | 17,928 | 5,436 | 46,792 | |
| (/) Shares Outstanding | 29.8 | 36.1 | 135.6 | 107.3 | 24.7 | 296.5 | |
| Implied Stock Price | 43.38 | 37.16 | 14.84 | 167.01 | 219.94 | 157.79 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |
| Implied Stock Price (Trading Cur) | 43.38 | 37.16 | 14.84 | 167.01 | 219.94 | 141.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |