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 | 2.3x - 2.6x | 2.5x |
| Selected Fwd Ps Multiple | 2.2x - 2.5x | 2.4x |
| Fair Value | €53.79 - €59.45 | €56.62 |
| Upside | -14.6% - -5.6% | -10.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Avista Corporation | - | NYSE:AVA |
| NorthWestern Energy Group, Inc. | - | NasdaqGS:NWE |
| DTE Energy Company | - | NYSE:DTE |
| WEC Energy Group, Inc. | - | NYSE:WEC |
| Dominion Energy, Inc. | - | NYSE:D |
| CMS Energy Corporation | - | DB:CSG |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AVA | NWE | DTE | WEC | D | CSG | |||
| NYSE:AVA | NasdaqGS:NWE | NYSE:DTE | NYSE:WEC | NYSE:D | DB:CSG | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.6% | 3.8% | 0.5% | 2.7% | 0.1% | 2.6% | ||
| 3Y CAGR | 10.4% | 3.3% | -5.9% | 1.1% | 8.2% | 0.8% | ||
| Latest Twelve Months | 2.4% | 3.8% | 14.6% | 7.9% | 5.3% | 8.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.6% | 13.5% | 9.0% | 15.9% | 13.4% | 12.4% | ||
| Prior Fiscal Year | 9.8% | 13.7% | 10.9% | 15.0% | 14.4% | 11.7% | ||
| Latest Fiscal Year | 9.3% | 14.8% | 11.2% | 17.8% | 12.8% | 13.2% | ||
| Latest Twelve Months | 9.2% | 14.8% | 10.1% | 17.9% | 16.7% | 12.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.8x | 11.3x | 15.5x | 14.8x | 13.0x | 14.0x | ||
| Price / LTM Sales | 1.5x | 2.2x | 2.1x | 3.8x | 3.5x | 2.7x | ||
| LTM P/E Ratio | 16.9x | 15.1x | 20.2x | 21.4x | 20.7x | 21.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.5x | 2.2x | 3.8x | |||||
| Historical LTM P/S Ratio | 2.2x | 2.7x | 2.7x | |||||
| Selected Price / Sales Multiple | 2.3x | 2.5x | 2.6x | |||||
| (x) LTM Sales | 8,017 | 8,017 | 8,017 | |||||
| (=) Equity Value | 18,752 | 19,739 | 20,726 | |||||
| (/) Shares Outstanding | 299.3 | 299.3 | 299.3 | |||||
| Implied Value Range | 62.64 | 65.94 | 69.24 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 53.81 | 56.64 | 59.47 | 63.00 | ||||
| Upside / (Downside) | -14.6% | -10.1% | -5.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AVA | NWE | DTE | WEC | D | CSG | |
| Value of Common Equity | 3,027 | 3,397 | 29,116 | 35,518 | 52,751 | 21,956 | |
| (/) Shares Outstanding | 81.1 | 61.4 | 207.6 | 321.9 | 853.4 | 299.3 | |
| Implied Stock Price | 37.32 | 55.33 | 140.26 | 110.35 | 61.81 | 73.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 37.32 | 55.33 | 140.26 | 110.35 | 61.81 | 63.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |