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 | 2.7x - 3.0x | 2.9x |
| Historical Pb Multiple | 3.6x - 5.8x | 4.4x |
| Fair Value | €30.08 - €33.25 | €31.67 |
| Upside | 6.7% - 17.9% | 12.3% |
| Benchmarks | - | Full Ticker |
| The J. M. Smucker Company | - | NYSE:SJM |
| Hormel Foods Corporation | - | NYSE:HRL |
| Flowers Foods, Inc. | - | NYSE:FLO |
| The Kraft Heinz Company | - | NasdaqGS:KHC |
| Mondelez International, Inc. | - | NasdaqGS:MDLZ |
| The Campbell's Company | - | DB:CSC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SJM | HRL | FLO | KHC | MDLZ | CSC | |||
| NYSE:SJM | NYSE:HRL | NYSE:FLO | NasdaqGS:KHC | NasdaqGS:MDLZ | DB:CSC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -3.8% | 8.6% | 7.2% | 3.3% | 3.6% | ||
| 3Y CAGR | NM- | -4.0% | 6.4% | 39.4% | 2.4% | -17.5% | ||
| Latest Twelve Months | -265.5% | -2.5% | 81.4% | -5.9% | -16.1% | -38.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 7.6% | 4.0% | 6.6% | 12.6% | 9.6% | ||
| Prior Fiscal Year | 9.1% | 6.6% | 2.4% | 10.7% | 13.8% | 9.2% | ||
| Latest Fiscal Year | -14.1% | 6.8% | 4.9% | 10.6% | 12.7% | 5.9% | ||
| Latest Twelve Months | -14.1% | 6.3% | 4.5% | 10.4% | 9.9% | 4.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.1% | 12.3% | 13.5% | 3.5% | 14.3% | 24.4% | ||
| Prior Fiscal Year | 9.9% | 10.4% | 8.8% | 5.8% | 18.0% | 24.5% | ||
| Latest Twelve Months | -17.9% | 9.4% | 16.3% | 5.4% | 13.3% | 11.7% | ||
| Next Fiscal Year | 15.3% | 10.8% | 16.3% | 6.2% | 15.0% | 22.2% | ||
| Two Fiscal Years Forward | 15.3% | 11.7% | 16.8% | 6.3% | 17.4% | 19.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 1.4x | 0.7x | 1.3x | 2.5x | 0.9x | ||
| Price / LTM EPS | -9.4x | 21.6x | 15.0x | 12.8x | 25.2x | 21.2x | ||
| Price / Book | 1.9x | 2.0x | 2.4x | 0.7x | 3.5x | 2.5x | ||
| Price / Fwd Book | 1.8x | 2.0x | 2.4x | 0.7x | 3.6x | 2.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 2.0x | 3.5x | |||||
| Historical P/B Ratio | 3.6x | 4.4x | 5.8x | |||||
| Selected P/B Multiple | 2.7x | 2.9x | 3.0x | |||||
| (x) Book Value | 3,870 | 3,870 | 3,870 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SJM | HRL | FLO | KHC | MDLZ | CSC | |
| Value of Common Equity | 11,590 | 16,112 | 3,418 | 34,062 | 90,870 | 9,871 | |
| (/) Shares Outstanding | 106.7 | 549.9 | 211.1 | 1,183.5 | 1,294.8 | 298.1 | |
| Implied Stock Price | 108.64 | 29.30 | 16.19 | 28.78 | 70.18 | 33.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 108.64 | 29.30 | 16.19 | 28.78 | 70.18 | 28.20 | |
| 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 | |