載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
HK
前往
獲取50%折扣優惠
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Jet2 plc
DB:DG1
英國 / 工業 / 客運航空
加入觀察名單
貨幣
€
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
18.30
EUR
公允價值
22.17
EUR
Metrics
Range
Conclusion
Selected LTM P/E Multiple
7.0x - 7.7x
7.4x
Selected Fwd P/E Multiple
9.6x - 10.6x
10.1x
Fair Value
€21.06 - €23.28
€22.17
Upside
12.6% - 24.5%
18.5%
Benchmarks
-
Full Ticker
easyJet plc
-
LSE:EZJ
International Consolidated Airlines Group S.A.
-
LSE:IAG
Ryanair Holdings plc
-
LSE:0RYA
Deutsche Lufthansa AG
-
LSE:0H4A
Air France-KLM SA
-
LSE:0LN7
Jet2 plc
-
DB:DG1
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
18.30
EUR
公允價值
22.17
EUR
看漲
18.5%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
EZJ
IAG
0RYA
0H4A
0LN7
DG1
LSE:EZJ
LSE:IAG
LSE:0RYA
LSE:0H4A
LSE:0LN7
DB:DG1
Historical Net Income Growth
5Y CAGR
5.3%
9.8%
20.0%
2.7%
-2.2%
32.0%
3Y CAGR
NM-
NM-
NM-
NM-
NM-
NM-
Latest Twelve Months
10.2%
18.5%
28.3%
46.7%
357.9%
11.9%
Historical Net Income Profit Margin
5 Year Average Margin
-22.9%
-22.1%
-3.4%
-9.3%
-14.3%
-12.6%
Prior Fiscal Year
4.0%
9.0%
14.3%
5.4%
2.6%
6.4%
Latest Fiscal Year
4.9%
8.5%
11.6%
3.7%
0.8%
6.2%
Latest Twelve Months
4.3%
9.4%
14.1%
4.6%
1.5%
6.2%
Current Trading Multiples
EV / LTM EBITDA
3.8x
4.1x
7.5x
3.8x
4.0x
2.2x
Price / LTM Sales
0.4x
0.6x
1.8x
0.2x
0.1x
0.5x
LTM P/E Ratio
8.8x
6.4x
12.9x
4.9x
3.0x
7.4x
Low
Mid
High
Benchmark LTM P/E Ratio
3.0x
6.4x
12.9x
Historical LTM P/E Ratio
-9.7x
7.4x
11.4x
Selected P/E Multiple
7.0x
7.4x
7.7x
(x) LTM Net Income
447
447
447
(=) Equity Value
3,128
3,293
3,457
(/) Shares Outstanding
207.3
207.3
207.3
Implied Value Range
15.09
15.89
16.68
FX Rate: GBP/EUR
0.9
0.9
0.9
Market Price
Implied Value Range (Trading Cur)
17.29
18.20
19.11
18.70
Upside / (Downside)
-7.6%
-2.7%
2.2%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
EZJ
IAG
0RYA
0H4A
0LN7
DG1
Value of Common Equity
3,630
19,906
24,740
8,762
2,920
3,384
(/) Shares Outstanding
750.9
4,645.9
1,060.6
1,198.3
262.6
207.3
Implied Stock Price
4.83
4.28
23.33
7.31
11.12
16.33
FX Conversion Rate to Trading Currency
1.00
1.15
1.15
1.00
1.00
0.87
Implied Stock Price (Trading Cur)
4.83
3.74
20.37
7.31
11.12
18.70
Trading Currency
GBP
GBP
GBP
EUR
EUR
EUR
FX Rate to Reporting Currency
1.00
1.15
1.15
1.00
1.00
0.87
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी