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 | 0.7x - 0.8x | 0.7x |
Historical Pb Multiple | 0.3x - 1.2x | 0.6x |
Fair Value | €1.59 - €1.76 | €1.68 |
Upside | 17.3% - 29.6% | 23.5% |
Benchmarks | - | Full Ticker |
Under Armour, Inc. | - | NYSE:UAA |
Hanesbrands Inc. | - | NYSE:HBI |
Crocs, Inc. | - | NasdaqGS:CROX |
Deckers Outdoor Corporation | - | NYSE:DECK |
G-III Apparel Group, Ltd. | - | NasdaqGS:GIII |
Fossil Group, Inc. | - | DB:FSL |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
UAA | HBI | CROX | DECK | GIII | FSL | |||
NYSE:UAA | NYSE:HBI | NasdaqGS:CROX | NYSE:DECK | NasdaqGS:GIII | DB:FSL | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | 51.4% | 28.5% | 6.1% | NM- | ||
3Y CAGR | NM- | NM- | 9.4% | 28.8% | -1.2% | NM- | ||
Latest Twelve Months | -186.7% | -208.7% | 20.4% | 21.9% | 9.4% | 31.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 3.4% | -2.2% | 21.5% | 16.0% | 3.2% | -5.0% | ||
Prior Fiscal Year | 4.1% | 0.8% | 20.0% | 17.7% | 5.7% | -11.1% | ||
Latest Fiscal Year | -3.9% | -2.8% | 23.2% | 19.4% | 6.1% | -9.0% | ||
Latest Twelve Months | -3.9% | -1.4% | 23.4% | 19.3% | 6.2% | -8.5% | ||
Return on Equity | ||||||||
5 Year Average Margin | 9.0% | 0.1% | 134.6% | 34.5% | 6.3% | -23.4% | ||
Prior Fiscal Year | 11.3% | 7.1% | 69.8% | 39.2% | 12.0% | -47.6% | ||
Latest Twelve Months | -10.0% | -26.8% | 53.7% | 43.6% | 12.2% | -51.9% | ||
Next Fiscal Year | 22.9% | 148.3% | 38.1% | 31.2% | 7.6% | -155.9% | ||
Two Fiscal Years Forward | 21.5% | 67.3% | 36.4% | 25.7% | 7.6% | -99.6% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.6x | 0.5x | 1.4x | 3.3x | 0.3x | 0.1x | ||
Price / LTM EPS | -14.8x | -31.2x | 6.2x | 16.8x | 5.4x | -1.0x | ||
Price / Book | 1.6x | 36.6x | 3.0x | 6.8x | 0.6x | 0.7x | ||
Price / Fwd Book | 1.3x | 6.9x | 3.1x | 4.8x | 0.6x | 4.6x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.6x | 3.0x | 36.6x | |||||
Historical P/B Ratio | 0.3x | 0.6x | 1.2x | |||||
Selected P/B Multiple | 0.7x | 0.7x | 0.8x | |||||
(x) Book Value | 141 | 141 | 141 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | UAA | HBI | CROX | DECK | GIII | FSL | |
Value of Common Equity | 3,051 | 1,591 | 5,924 | 16,672 | 1,055 | 84 | |
(/) Shares Outstanding | 426.1 | 353.6 | 56.1 | 148.3 | 43.3 | 53.6 | |
Implied Stock Price | 7.16 | 4.50 | 105.64 | 112.39 | 24.36 | 1.57 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
Implied Stock Price (Trading Cur) | 7.16 | 4.50 | 105.64 | 112.39 | 24.36 | 1.36 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 |