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 | 4.8x - 5.4x | 5.1x |
| Historical Pb Multiple | 2.5x - 4.1x | 3.5x |
| Fair Value | €168.47 - €186.20 | €177.33 |
| Upside | -25.7% - -17.9% | -21.8% |
| Benchmarks | - | Full Ticker |
| Dassault Aviation société anonyme | - | ENXTPA:AM |
| Safran SA | - | ENXTPA:SAF |
| MTU Aero Engines AG | - | DB:MTX |
| Rheinmetall AG | - | DB:RHM |
| Exail Technologies | - | ENXTPA:EXA |
| Thales S.A. | - | DB:CSF |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AM | SAF | MTX | RHM | EXA | CSF | |||
| ENXTPA:AM | ENXTPA:SAF | DB:MTX | DB:RHM | ENXTPA:EXA | DB:CSF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.3% | NM- | 5.8% | 19.1% | NM- | -2.1% | ||
| 3Y CAGR | 15.1% | NM- | 41.8% | 27.2% | NM- | 1.2% | ||
| Latest Twelve Months | -3.2% | 163.8% | 1283.3% | 29.6% | 75.0% | 9.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.8% | 2.1% | 4.7% | 6.3% | 7.3% | 6.0% | ||
| Prior Fiscal Year | 14.0% | 14.6% | -1.9% | 8.1% | -4.2% | 5.2% | ||
| Latest Fiscal Year | 14.4% | -2.4% | 8.5% | 8.2% | -0.9% | 4.9% | ||
| Latest Twelve Months | 11.6% | 14.7% | 10.4% | 7.9% | -0.9% | 4.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.1% | 5.2% | 9.1% | 18.2% | -1.2% | 13.5% | ||
| Prior Fiscal Year | 11.8% | 31.3% | -3.5% | 18.9% | -11.9% | 13.6% | ||
| Latest Twelve Months | 12.9% | 35.4% | 24.7% | 21.9% | -2.9% | 14.5% | ||
| Next Fiscal Year | 15.3% | 32.2% | 24.9% | 29.0% | 12.5% | 23.8% | ||
| Two Fiscal Years Forward | 18.1% | 36.5% | 21.6% | 33.8% | 24.0% | 24.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.2x | 4.1x | 2.5x | 7.1x | 4.6x | 2.2x | ||
| Price / LTM EPS | 27.4x | 28.1x | 24.1x | 89.1x | -505.2x | 44.6x | ||
| Price / Book | 3.5x | 9.2x | 5.3x | 16.9x | 15.3x | 6.5x | ||
| Price / Fwd Book | 3.1x | 11.0x | 4.9x | 15.0x | 13.5x | 5.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 3.5x | 9.2x | 16.9x | |||||
| Historical P/B Ratio | 2.5x | 3.5x | 4.1x | |||||
| Selected P/B Multiple | 4.8x | 5.1x | 5.4x | |||||
| (x) Book Value | 7,138 | 7,138 | 7,138 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AM | SAF | MTX | RHM | EXA | CSF | |
| Value of Common Equity | 21,308 | 120,334 | 20,455 | 74,936 | 1,840 | 46,558 | |
| (/) Shares Outstanding | 78.2 | 419.0 | 53.8 | 45.8 | 17.0 | 205.4 | |
| Implied Stock Price | 272.40 | 287.20 | 380.30 | 1,635.50 | 108.40 | 226.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 272.40 | 287.20 | 380.30 | 1,635.50 | 108.40 | 226.70 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |