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 P/E Multiple | -20.2x - -22.3x | -21.2x |
| Selected Fwd P/E Multiple | 11.4x - 12.6x | 12.0x |
| Fair Value | €1.37 - €1.52 | €1.44 |
| Upside | -30.7% - -23.4% | -27.1% |
| Benchmarks | - | Full Ticker |
| Ashland Inc. | - | NYSE:ASH |
| Minerals Technologies Inc. | - | NYSE:MTX |
| Eastman Chemical Company | - | LSE:0IF3 |
| Quaker Chemical Corporation | - | NYSE:KWR |
| International Flavors & Fragrances Inc. | - | NYSE:IFF |
| Elementis plc | - | DB:E3E |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ASH | MTX | 0IF3 | KWR | IFF | E3E | |||
| NYSE:ASH | NYSE:MTX | LSE:0IF3 | NYSE:KWR | NYSE:IFF | DB:E3E | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 4.7% | 3.6% | 29.8% | -11.8% | NM- | ||
| 3Y CAGR | 4.8% | 0.5% | 1.8% | -1.3% | -3.2% | NM- | ||
| Latest Twelve Months | -586.0% | -97.6% | -5.8% | -105.8% | 83.3% | -232.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.6% | 6.0% | 8.0% | 4.3% | -6.2% | -3.9% | ||
| Prior Fiscal Year | 7.7% | 3.9% | 9.7% | 5.7% | -22.3% | 4.0% | ||
| Latest Fiscal Year | 9.4% | 7.9% | 9.6% | 6.3% | 2.1% | -6.5% | ||
| Latest Twelve Months | -44.7% | 0.1% | 9.0% | -0.4% | -3.5% | -5.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.5x | 7.0x | 6.5x | 10.7x | 13.0x | 8.9x | ||
| Price / LTM Sales | 1.3x | 0.9x | 0.8x | 1.2x | 1.5x | 1.9x | ||
| LTM P/E Ratio | -2.8x | 857.0x | 8.5x | -304.1x | -43.1x | -32.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -304.1x | -2.8x | 857.0x | |||||
| Historical LTM P/E Ratio | -72.1x | 13.7x | 147.8x | |||||
| Selected P/E Multiple | -20.2x | -21.2x | -22.3x | |||||
| (x) LTM Net Income | (41) | (41) | (41) | |||||
| (=) Equity Value | 833 | 877 | 920 | |||||
| (/) Shares Outstanding | 581.6 | 581.6 | 581.6 | |||||
| Implied Value Range | 1.43 | 1.51 | 1.58 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.23 | 1.29 | 1.36 | 1.98 | ||||
| Upside / (Downside) | -38.0% | -34.8% | -31.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ASH | MTX | 0IF3 | KWR | IFF | E3E | |
| Value of Common Equity | 2,360 | 1,800 | 7,038 | 2,169 | 16,956 | 1,344 | |
| (/) Shares Outstanding | 45.7 | 31.4 | 114.8 | 17.4 | 256.3 | 581.6 | |
| Implied Stock Price | 51.63 | 57.36 | 61.32 | 124.70 | 66.16 | 2.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 51.63 | 57.36 | 61.32 | 124.70 | 66.16 | 1.98 | |
| 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 | |