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 | 13.9x - 15.4x | 14.7x |
| Selected Fwd P/E Multiple | 11.2x - 12.3x | 11.8x |
| Fair Value | €26.04 - €28.78 | €27.41 |
| Upside | 5.0% - 16.0% | 10.5% |
| Benchmarks | - | Full Ticker |
| The Clorox Company | - | NYSE:CLX |
| Oil-Dri Corporation of America | - | NYSE:ODC |
| The Procter & Gamble Company | - | NYSE:PG |
| Church & Dwight Co., Inc. | - | NYSE:CHD |
| Spectrum Brands Holdings, Inc. | - | NYSE:SPB |
| Central Garden & Pet Company | - | DB:GP7A |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CLX | ODC | PG | CHD | SPB | GP7A | |||
| NYSE:CLX | NYSE:ODC | NYSE:PG | NYSE:CHD | NYSE:SPB | DB:GP7A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.9% | 25.2% | 4.2% | -1.0% | NM- | 3.1% | ||
| 3Y CAGR | 20.6% | 49.7% | 2.7% | -10.9% | 87.4% | -10.7% | ||
| Latest Twelve Months | 189.3% | 19.0% | 7.5% | -34.5% | -57.9% | -4.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.8% | 6.1% | 18.3% | 12.4% | 16.3% | 4.3% | ||
| Prior Fiscal Year | 3.9% | 6.8% | 17.4% | 12.9% | -8.0% | 3.8% | ||
| Latest Fiscal Year | 11.4% | 8.5% | 18.6% | 9.6% | 3.4% | 3.4% | ||
| Latest Twelve Months | 11.4% | 9.9% | 18.6% | 8.7% | 2.1% | 4.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.8x | 10.6x | 16.1x | 18.2x | 7.8x | 8.1x | ||
| Price / LTM Sales | 2.1x | 1.9x | 4.3x | 3.8x | 0.5x | 0.7x | ||
| LTM P/E Ratio | 18.5x | 19.4x | 23.3x | 43.5x | 23.9x | 14.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 18.5x | 23.3x | 43.5x | |||||
| Historical LTM P/E Ratio | 12.5x | 15.0x | 18.5x | |||||
| Selected P/E Multiple | 13.9x | 14.7x | 15.4x | |||||
| (x) LTM Net Income | 138 | 138 | 138 | |||||
| (=) Equity Value | 1,932 | 2,033 | 2,135 | |||||
| (/) Shares Outstanding | 62.9 | 62.9 | 62.9 | |||||
| Implied Value Range | 30.72 | 32.34 | 33.96 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 26.23 | 27.61 | 29.00 | 24.80 | ||||
| Upside / (Downside) | 5.8% | 11.3% | 16.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CLX | ODC | PG | CHD | SPB | GP7A | |
| Value of Common Equity | 14,870 | 892 | 363,278 | 22,473 | 1,381 | 1,826 | |
| (/) Shares Outstanding | 122.3 | 14.6 | 2,342.4 | 243.6 | 24.2 | 62.9 | |
| Implied Stock Price | 121.58 | 60.95 | 155.09 | 92.25 | 57.03 | 29.04 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 121.58 | 60.95 | 155.09 | 92.25 | 57.03 | 24.80 | |
| 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 | |