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 | 1.1x - 1.2x | 1.2x |
Historical Pb Multiple | 0.6x - 2.0x | 1.4x |
Fair Value | €24.03 - €26.56 | €25.29 |
Upside | -24.0% - -16.0% | -20.0% |
Benchmarks | - | Full Ticker |
Unum Group | - | NYSE:UNM |
Reinsurance Group of America, Incorporated | - | NYSE:RGA |
Kemper Corporation | - | NYSE:KMPR |
Primerica, Inc. | - | NYSE:PRI |
Assurant, Inc. | - | NYSE:AIZ |
CNO Financial Group, Inc. | - | DB:COS |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
UNM | RGA | KMPR | PRI | AIZ | COS | |||
NYSE:UNM | NYSE:RGA | NYSE:KMPR | NYSE:PRI | NYSE:AIZ | DB:COS | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 10.1% | -3.8% | -9.7% | 14.5% | 21.8% | -0.3% | ||
3Y CAGR | 21.9% | -15.1% | NM- | 14.8% | 8.3% | -10.9% | ||
Latest Twelve Months | 19.1% | -7.8% | 386.8% | 21.3% | -12.4% | -21.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 9.7% | 4.0% | 0.5% | 16.6% | 6.4% | 10.9% | ||
Prior Fiscal Year | 10.4% | 4.9% | -5.5% | 20.9% | 5.8% | 6.7% | ||
Latest Fiscal Year | 13.8% | 3.2% | 6.9% | 22.8% | 6.4% | 9.1% | ||
Latest Twelve Months | 12.3% | 3.8% | 7.4% | 23.0% | 5.6% | 7.1% | ||
Return on Equity | ||||||||
5 Year Average Margin | 11.9% | 7.3% | -0.1% | 26.0% | 10.6% | 13.5% | ||
Prior Fiscal Year | 14.0% | 11.2% | -10.5% | 28.7% | 14.2% | 13.9% | ||
Latest Twelve Months | 14.7% | 7.6% | 12.6% | 33.3% | 13.2% | 12.5% | ||
Next Fiscal Year | 14.0% | 13.5% | 13.6% | 29.6% | 15.8% | 15.3% | ||
Two Fiscal Years Forward | 14.0% | 13.3% | 13.2% | 29.2% | 17.0% | 16.7% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 1.1x | 0.6x | 0.8x | 2.7x | 0.8x | 0.9x | ||
Price / LTM EPS | 8.9x | 16.2x | 11.3x | 11.7x | 14.0x | 12.2x | ||
Price / Book | 1.2x | 1.1x | 1.3x | 3.8x | 1.8x | 1.5x | ||
Price / Fwd Book | 1.2x | 1.1x | 1.3x | 3.7x | 1.7x | 1.5x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 1.1x | 1.3x | 3.8x | |||||
Historical P/B Ratio | 0.6x | 1.4x | 2.0x | |||||
Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
(x) Book Value | 2,531 | 2,531 | 2,531 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | UNM | RGA | KMPR | PRI | AIZ | COS | |
Value of Common Equity | 13,870 | 12,808 | 3,897 | 8,679 | 9,365 | 3,678 | |
(/) Shares Outstanding | 174.4 | 66.1 | 64.0 | 32.9 | 50.7 | 99.1 | |
Implied Stock Price | 79.55 | 193.81 | 60.89 | 264.13 | 184.71 | 37.10 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
Implied Stock Price (Trading Cur) | 79.55 | 193.81 | 60.89 | 264.13 | 184.71 | 31.60 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 |