載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
GIL
7.5%
NCBD.F
5.2%
HBI
-4.2%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Hasbro, Inc.
DB:HAS
美國 / 非必需消費品 / מוצרי פנאי
加入觀察名單
貨幣
€
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
53.66
EUR
公允價值
60.75
EUR
Metrics
Range
Conclusion
Selected LTM P/E Multiple
20.2x - 22.3x
21.3x
Selected Fwd P/E Multiple
14.8x - 16.4x
15.6x
Fair Value
€57.72 - €63.79
€60.75
Upside
7.4% - 18.8%
13.1%
Benchmarks
-
Full Ticker
JAKKS Pacific, Inc.
-
NasdaqGS:JAKK
Spin Master Corp.
-
PINC:SNMS.F
Mattel, Inc.
-
NasdaqGS:MAT
Funko, Inc.
-
NasdaqGS:FNKO
PVH Corp.
-
NYSE:PVH
Hasbro, Inc.
-
DB:HAS
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
53.66
EUR
公允價值
60.75
EUR
看漲
13.1%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
JAKK
SNMS.F
MAT
FNKO
PVH
HAS
NasdaqGS:JAKK
PINC:SNMS.F
NasdaqGS:MAT
NasdaqGS:FNKO
NYSE:PVH
DB:HAS
Historical Net Income Growth
5Y CAGR
NM-
5.0%
NM-
NM-
7.5%
-5.8%
3Y CAGR
NM-
-25.6%
-15.7%
NM-
-14.3%
-3.5%
Latest Twelve Months
61.1%
-45.9%
152.8%
90.4%
-9.8%
130.2%
Historical Net Income Profit Margin
5 Year Average Margin
3.2%
7.1%
6.8%
-1.7%
2.2%
-0.9%
Prior Fiscal Year
5.2%
7.9%
3.9%
-14.1%
7.2%
-29.8%
Latest Fiscal Year
5.1%
3.6%
10.1%
-1.4%
6.9%
9.3%
Latest Twelve Months
5.1%
3.6%
10.1%
-1.4%
6.9%
10.0%
Current Trading Multiples
EV / LTM EBITDA
3.1x
7.4x
7.0x
5.6x
5.9x
11.6x
Price / LTM Sales
0.3x
0.8x
0.9x
0.2x
0.4x
2.0x
LTM P/E Ratio
4.4x
21.5x
9.3x
-14.2x
5.9x
20.4x
Low
Mid
High
Benchmark LTM P/E Ratio
-14.2x
5.9x
21.5x
Historical LTM P/E Ratio
-12.7x
20.3x
33.3x
Selected P/E Multiple
20.2x
21.3x
22.3x
(x) LTM Net Income
426
426
426
(=) Equity Value
8,613
9,067
9,520
(/) Shares Outstanding
140.1
140.1
140.1
Implied Value Range
61.47
64.70
67.94
FX Rate: USD/EUR
1.1
1.1
1.1
Market Price
Implied Value Range (Trading Cur)
54.08
56.93
59.77
53.72
Upside / (Downside)
0.7%
6.0%
11.3%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
JAKK
SNMS.F
MAT
FNKO
PVH
HAS
Value of Common Equity
217
1,761
5,086
219
3,678
8,556
(/) Shares Outstanding
11.1
101.7
322.9
53.9
52.6
140.1
Implied Stock Price
19.46
17.32
15.75
4.07
69.87
61.06
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.14
Implied Stock Price (Trading Cur)
19.46
17.32
15.75
4.07
69.87
53.72
Trading Currency
USD
USD
USD
USD
USD
EUR
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
1.14
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी