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 | 4.9x - 5.4x | 5.1x |
| Historical Pb Multiple | 2.6x - 3.8x | 3.1x |
| Fair Value | €296.94 - €328.20 | €312.57 |
| Upside | -22.5% - -14.3% | -18.4% |
| Benchmarks | - | Full Ticker |
| Lockheed Martin Corporation | - | BASE:LMT |
| L3Harris Technologies, Inc. | - | BOVESPA:L1HX34 |
| RTX Corporation | - | SNSE:RTXCL |
| Huntington Ingalls Industries, Inc. | - | BOVESPA:H1II34 |
| Moog Inc. | - | NYSE:MOG.A |
| Elbit Systems Ltd. | - | DB:EB2 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| LMT | L1HX34 | RTXCL | H1II34 | MOG.A | EB2 | |||
| BASE:LMT | BOVESPA:L1HX34 | SNSE:RTXCL | BOVESPA:H1II34 | NYSE:MOG.A | DB:EB2 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -3.1% | -1.8% | 6.3% | 0.0% | 3.5% | 7.1% | ||
| 3Y CAGR | -5.5% | -6.7% | 7.0% | 0.4% | 9.6% | 5.4% | ||
| Latest Twelve Months | -37.6% | 42.6% | 171.7% | -29.8% | 3.9% | 56.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.2% | 7.3% | 4.6% | 5.9% | 4.4% | 4.7% | ||
| Prior Fiscal Year | 10.2% | 6.3% | 4.6% | 5.9% | 5.2% | 3.6% | ||
| Latest Fiscal Year | 7.5% | 7.0% | 5.9% | 4.8% | 5.7% | 4.7% | ||
| Latest Twelve Months | 5.9% | 7.9% | 7.4% | 4.5% | 5.7% | 4.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 87.3% | 7.4% | 4.5% | 22.6% | 9.2% | 10.2% | ||
| Prior Fiscal Year | 86.0% | 6.6% | 4.8% | 18.0% | 11.1% | 7.5% | ||
| Latest Twelve Months | 73.1% | 8.9% | 10.1% | 11.6% | 11.3% | 11.2% | ||
| Next Fiscal Year | 88.2% | 10.1% | 12.9% | 12.0% | 14.2% | 15.0% | ||
| Two Fiscal Years Forward | 122.1% | 11.7% | 13.4% | 12.7% | 16.2% | 16.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 2.4x | 2.5x | 0.9x | 1.6x | 2.9x | ||
| Price / LTM EPS | 23.7x | 29.8x | 33.7x | 19.9x | 29.1x | 58.4x | ||
| Price / Book | 18.7x | 2.6x | 3.3x | 2.1x | 3.2x | 6.3x | ||
| Price / Fwd Book | 15.6x | 2.6x | 2.7x | 2.1x | 3.1x | 5.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.1x | 3.2x | 18.7x | |||||
| Historical P/B Ratio | 2.6x | 3.1x | 3.8x | |||||
| Selected P/B Multiple | 4.9x | 5.1x | 5.4x | |||||
| (x) Book Value | 3,304 | 3,304 | 3,304 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LMT | L1HX34 | RTXCL | H1II34 | MOG.A | EB2 | |
| Value of Common Equity | 81,874 | 51,105 | 174,531 | 10,543 | 5,945 | 20,736 | |
| (/) Shares Outstanding | 3,809.9 | 744.9 | 1,400,538.0 | 2,945.8 | 31.7 | 46.3 | |
| Implied Stock Price | 21.49 | 68.61 | 0.12 | 3.58 | 187.66 | 447.43 | |
| FX Conversion Rate to Trading Currency | 0.00 | 0.19 | 0.00 | 0.19 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 28,300.00 | 370.00 | 119.65 | 19.30 | 187.66 | 383.00 | |
| Trading Currency | ARS | BRL | CLP | BRL | USD | EUR | |
| FX Rate to Reporting Currency | 0.00 | 0.19 | 0.00 | 0.19 | 1.00 | 1.17 | |