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 | 0.7x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.8x |
| Fair Value | €26.62 - €29.42 | €28.02 |
| Upside | -15.8% - -6.9% | -11.3% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| UNM | RGA | KMPR | PRI | AIZ | COS | |||
| NYSE:UNM | NYSE:RGA | NYSE:KMPR | NYSE:PRI | NYSE:AIZ | DB:COS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.4% | 9.1% | -1.6% | 8.5% | 4.8% | 2.1% | ||
| 3Y CAGR | 2.4% | 9.9% | -6.7% | 4.4% | 5.2% | 2.6% | ||
| Latest Twelve Months | 1.8% | 1.8% | -2.2% | 12.6% | 6.2% | 0.0% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 9.4x | 9.5x | 5.3x | 1.2x | 7.6x | ||
| Price / LTM Sales | 1.1x | 0.6x | 0.8x | 2.7x | 0.8x | 0.9x | ||
| LTM P/E Ratio | 8.9x | 16.2x | 11.3x | 11.7x | 14.0x | 12.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 0.8x | 2.7x | |||||
| Historical LTM P/S Ratio | 0.7x | 0.8x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 4,297 | 4,297 | 4,297 | |||||
| (=) Equity Value | 3,160 | 3,326 | 3,493 | |||||
| (/) Shares Outstanding | 99.1 | 99.1 | 99.1 | |||||
| Implied Value Range | 31.87 | 33.55 | 35.23 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.15 | 28.58 | 30.00 | 31.60 | ||||
| Upside / (Downside) | -14.1% | -9.6% | -5.0% | |||||
| 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 | |