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 | 3.8x - 4.2x | 4.0x |
| Historical Pb Multiple | 3.3x - 5.4x | 4.0x |
| Fair Value | €308.84 - €341.35 | €325.10 |
| Upside | -28.5% - -21.0% | -24.7% |
| Benchmarks | - | Full Ticker |
| Costco Wholesale Corporation | - | NasdaqGS:COST |
| Alimentation Couche-Tard Inc. | - | OTCPK:ANCT.F |
| Seven & i Holdings Co., Ltd. | - | OTCPK:SVND.F |
| Village Super Market, Inc. | - | NasdaqGS:VLGE.A |
| Ingles Markets, Incorporated | - | NasdaqGS:IMKT.A |
| Casey's General Stores, Inc. | - | DB:CS2 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| COST | ANCT.F | SVND.F | VLGE.A | IMKT.A | CS2 | |||
| NasdaqGS:COST | OTCPK:ANCT.F | OTCPK:SVND.F | NasdaqGS:VLGE.A | NasdaqGS:IMKT.A | DB:CS2 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.0% | 1.9% | -4.5% | 14.3% | 5.3% | 15.7% | ||
| 3Y CAGR | 13.7% | -1.3% | -6.4% | 35.9% | -25.0% | 17.2% | ||
| Latest Twelve Months | 9.3% | -5.5% | -1.5% | 12.2% | -64.7% | 8.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.7% | 4.5% | 2.5% | 1.8% | 3.7% | 3.3% | ||
| Prior Fiscal Year | 2.6% | 3.9% | 2.0% | 2.2% | 3.6% | 3.4% | ||
| Latest Fiscal Year | 2.9% | 3.5% | 1.4% | 2.2% | 1.9% | 3.4% | ||
| Latest Twelve Months | 2.9% | 3.5% | 1.9% | 2.4% | 1.1% | 3.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 29.4% | 22.4% | 6.7% | 9.4% | 18.8% | 17.4% | ||
| Prior Fiscal Year | 27.5% | 21.2% | 6.2% | 12.3% | 15.5% | 17.7% | ||
| Latest Twelve Months | 32.1% | 18.3% | 5.3% | 11.9% | 3.6% | 16.8% | ||
| Next Fiscal Year | 29.8% | 17.3% | 4.3% | 9.9% | 9.4% | 15.8% | ||
| Two Fiscal Years Forward | 26.1% | 17.3% | 4.4% | 9.4% | 8.7% | 15.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 0.7x | 0.5x | 0.2x | 0.2x | 1.2x | ||
| Price / LTM EPS | 56.2x | 18.6x | 24.9x | 9.8x | 21.9x | 34.6x | ||
| Price / Book | 16.3x | 3.2x | 1.3x | 1.1x | 0.8x | 5.4x | ||
| Price / Fwd Book | 14.5x | 2.9x | 1.2x | 1.1x | 0.7x | 4.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.3x | 16.3x | |||||
| Historical P/B Ratio | 3.3x | 4.0x | 5.4x | |||||
| Selected P/B Multiple | 3.8x | 4.0x | 4.2x | |||||
| (x) Book Value | 3,509 | 3,509 | 3,509 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COST | ANCT.F | SVND.F | VLGE.A | IMKT.A | CS2 | |
| Value of Common Equity | 441,069 | 48,098 | 5,004,380 | 535 | 1,236 | 18,720 | |
| (/) Shares Outstanding | 443.5 | 948.1 | 2,488.6 | 14.8 | 19.0 | 37.2 | |
| Implied Stock Price | 994.57 | 50.73 | 2,010.96 | 36.23 | 65.09 | 503.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 147.34 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 994.57 | 50.73 | 13.65 | 36.23 | 65.09 | 432.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 147.34 | 1.00 | 1.00 | 1.17 | |