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 Revenue Multiple | 4.0x - 4.4x | 4.2x |
| Selected Fwd Revenue Multiple | 3.6x - 4.0x | 3.8x |
| Fair Value | €90.81 - €102.24 | €96.52 |
| Upside | -4.2% - 7.9% | 1.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Acuity Inc. | AYI | NYSE:AYI |
| Generac Holdings Inc. | GNRC | NYSE:GNRC |
| Vicor Corporation | VICR | NasdaqGS:VICR |
| Woodward, Inc. | WWD | NasdaqGS:WWD |
| Fuji Electric Co., Ltd. | FELT.F | PINC:FELT.F |
| Emerson Electric Co. | EMR | DB:EMR |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| AYI | GNRC | VICR | WWD | FELT.F | EMR | |||
| NYSE:AYI | NYSE:GNRC | NasdaqGS:VICR | NasdaqGS:WWD | PINC:FELT.F | DB:EMR | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 0.9% | 14.3% | 6.4% | 2.8% | 4.5% | -1.0% | ||
| 3Y CAGR | 3.5% | 4.8% | 0.0% | 14.0% | 7.3% | 10.6% | ||
| Latest Twelve Months | 2.8% | 8.1% | -5.6% | 5.0% | 1.8% | 10.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 12.7% | 14.7% | 9.4% | 11.0% | 8.0% | 17.8% | ||
| Prior Fiscal Year | 12.5% | 9.6% | 12.7% | 9.8% | 9.6% | 19.1% | ||
| Latest Fiscal Year | 14.4% | 12.5% | 5.3% | 13.2% | 10.5% | 17.2% | ||
| Latest Twelve Months | 14.2% | 12.7% | 5.0% | 12.9% | 10.5% | 18.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.15x | 1.85x | 4.25x | 3.61x | 0.81x | 4.12x | ||
| EV / LTM EBIT | 15.1x | 14.6x | 85.8x | 28.0x | 7.7x | 22.8x | ||
| Price / LTM Sales | 1.95x | 1.56x | 5.03x | 3.44x | 0.83x | 3.48x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.81x | 2.15x | 4.25x | |||||
| Historical EV / LTM Revenue | 2.59x | 3.96x | 4.54x | |||||
| Selected EV / LTM Revenue | 3.98x | 4.19x | 4.40x | |||||
| (x) LTM Revenue | 17,550 | 17,550 | 17,550 | |||||
| (=) Implied Enterprise Value | 69,795 | 73,469 | 77,142 | |||||
| (-) Non-shareholder Claims * | (11,311) | (11,311) | (11,311) | |||||
| (=) Equity Value | 58,484 | 62,158 | 65,831 | |||||
| (/) Shares Outstanding | 563.9 | 563.9 | 563.9 | |||||
| Implied Value Range | 103.71 | 110.23 | 116.74 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 91.74 | 97.50 | 103.26 | 94.75 | ||||
| Upside / (Downside) | -3.2% | 2.9% | 9.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | AYI | GNRC | VICR | WWD | FELT.F | EMR | |
| Enterprise Value | 8,529 | 8,060 | 1,565 | 12,096 | 919,186 | 71,717 | |
| (+) Cash & Short Term Investments | 398 | 187 | 296 | 364 | 63,542 | 2,834 | |
| (+) Investments & Other | 0 | 0 | 3 | 20 | 108,713 | 0 | |
| (-) Debt | (1,192) | (1,475) | (7) | (941) | (101,293) | (8,256) | |
| (-) Other Liabilities | 0 | (4) | (0) | 0 | (38,891) | (5,889) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 7,735 | 6,768 | 1,857 | 11,538 | 951,257 | 60,406 | |
| (/) Shares Outstanding | 30.6 | 59.1 | 45.2 | 59.5 | 147.3 | 563.9 | |
| Implied Stock Price | 252.73 | 114.56 | 41.07 | 193.92 | 6,456.92 | 107.12 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 144.99 | 1.13 | |
| Implied Stock Price (Trading Cur) | 252.73 | 114.56 | 41.07 | 193.92 | 44.53 | 94.75 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 144.99 | 1.13 | |