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 | 7.5x - 8.3x | 7.9x |
| Historical Pb Multiple | 6.6x - 9.0x | 7.3x |
| Fair Value | €256.25 - €283.22 | €269.73 |
| Upside | -28.6% - -21.1% | -24.9% |
| Benchmarks | - | Full Ticker |
| AGCO Corporation | - | NYSE:AGCO |
| Ingersoll Rand Inc. | - | NYSE:IR |
| Crane Company | - | NYSE:CR |
| Westinghouse Air Brake Technologies Corporation | - | NYSE:WAB |
| Cummins Inc. | - | NYSE:CMI |
| Caterpillar Inc. | - | DB:CAT1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGCO | IR | CR | WAB | CMI | CAT1 | |||
| NYSE:AGCO | NYSE:IR | NYSE:CR | NYSE:WAB | NYSE:CMI | DB:CAT1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 53.8% | 15.0% | 26.5% | 11.8% | 12.1% | ||
| 3Y CAGR | NM- | 17.2% | 10.8% | 23.6% | 22.8% | 18.5% | ||
| Latest Twelve Months | -76.3% | -36.7% | 49.5% | 13.6% | 51.3% | -14.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.8% | 8.9% | 13.7% | 8.1% | 8.1% | 12.8% | ||
| Prior Fiscal Year | 8.1% | 11.3% | 9.4% | 8.4% | 2.2% | 15.4% | ||
| Latest Fiscal Year | -3.6% | 11.6% | 12.6% | 10.1% | 11.6% | 16.7% | ||
| Latest Twelve Months | 1.0% | 7.1% | 13.5% | 10.9% | 8.7% | 14.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 17.4% | 5.8% | 14.1% | 7.1% | 24.9% | 43.7% | ||
| Prior Fiscal Year | 27.4% | 8.2% | 10.8% | 7.9% | 8.2% | 58.5% | ||
| Latest Twelve Months | 2.4% | 5.2% | 18.0% | 10.8% | 27.6% | 52.7% | ||
| Next Fiscal Year | 9.3% | 13.0% | 18.9% | 14.9% | 26.9% | 44.3% | ||
| Two Fiscal Years Forward | 11.3% | 13.2% | 18.4% | 15.5% | 24.8% | 48.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 4.1x | 5.0x | 3.1x | 1.6x | 3.1x | ||
| Price / LTM EPS | 82.1x | 57.7x | 37.0x | 28.5x | 18.1x | 20.7x | ||
| Price / Book | 2.0x | 3.0x | 5.9x | 3.0x | 4.5x | 10.5x | ||
| Price / Fwd Book | 2.0x | 2.8x | 5.8x | 3.1x | 4.3x | 10.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.0x | 3.0x | 5.9x | |||||
| Historical P/B Ratio | 6.6x | 7.3x | 9.0x | |||||
| Selected P/B Multiple | 7.5x | 7.9x | 8.3x | |||||
| (x) Book Value | 18,661 | 18,661 | 18,661 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGCO | IR | CR | WAB | CMI | CAT1 | |
| Value of Common Equity | 8,178 | 30,163 | 11,162 | 32,724 | 53,327 | 195,813 | |
| (/) Shares Outstanding | 74.6 | 397.5 | 57.5 | 171.0 | 137.8 | 468.5 | |
| Implied Stock Price | 109.60 | 75.89 | 193.96 | 191.42 | 387.03 | 417.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 109.60 | 75.89 | 193.96 | 191.42 | 387.03 | 359.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |