Danieli & C. Officine Meccaniche S.p.A.

股價

38.60 EUR

公允價值

36.56 EUR


Benchmarks	-	Full Ticker
Fincantieri S.p.A.	-	BIT:FCT
Ecomembrane S.p.A.	-	BIT:ECMB
Antares Vision S.p.A.	-	BIT:AV
Comer Industries S.p.A.	-	BIT:COM
Tesmec S.p.A.	-	BIT:TES
Danieli & C. Officine Meccaniche S.p.A.	-	DB:DAS
-	-	-

Multiples Valuation: Price / EPS

股價

38.60 EUR

公允價值

36.56 EUR

看漲

-5.3%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	FCT	ECMB	AV	COM	TES	DAS
	BIT:FCT	BIT:ECMB	BIT:AV	BIT:COM	BIT:TES	DB:DAS
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	29.4%	NM-	29.2%
3Y CAGR	14.7%	-51.5%	NM-	19.5%	NM-	44.3%
Latest Twelve Months	266.4%	-85.9%	81.2%	-23.4%	-117.2%	1.5%

Historical Net Income Profit Margin
5 Year Average Margin	-1.6%	5.7%	-5.6%	6.9%	-0.3%	4.8%
Prior Fiscal Year	-0.7%	7.6%	-47.4%	7.7%	-1.3%	6.0%
Latest Fiscal Year	0.4%	0.8%	-9.0%	7.1%	-2.2%	5.6%
Latest Twelve Months	1.1%	0.8%	-9.0%	6.9%	-2.2%	6.3%

Current Trading Multiples
EV / LTM EBITDA	15.2x	33.6x	97.4x	8.4x	7.0x	2.1x
Price / LTM Sales	0.6x	1.1x	1.6x	1.3x	0.2x	0.6x
LTM P/E Ratio	57.3x	133.7x	-17.7x	18.1x	-7.4x	9.5x


	Low	Mid	High

Benchmark LTM P/E Ratio	-17.7x	18.1x	133.7x
Historical LTM P/E Ratio	6.0x	9.1x	20.1x

Selected P/E Multiple	9.4x	9.9x	10.4x
(x) LTM Net Income	270	270	270
(=) Equity Value	2,543	2,676	2,810
(/) Shares Outstanding	66.1	66.1	66.1
Implied Value Range	38.44	40.47	42.49
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	38.44	40.47	42.49		38.60
Upside / (Downside)	-0.4%	4.8%	10.1%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	FCT	ECMB	AV	COM	TES	DAS

Value of Common Equity	5,433	22	332	1,080	43	2,553
(/) Shares Outstanding	324.0	4.3	71.0	28.7	601.7	66.1
Implied Stock Price	16.77	5.15	4.68	37.70	0.07	38.60
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	16.77	5.15	4.68	37.70	0.07	38.60

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

載入錯誤