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 | 15.9x - 17.6x | 16.8x |
| Selected Fwd P/E Multiple | 8.8x - 9.7x | 9.2x |
| Fair Value | €50.38 - €55.68 | €53.03 |
| Upside | -8.4% - 1.2% | -3.6% |
| Benchmarks | - | Full Ticker |
| Village Super Market, Inc. | - | NasdaqGS:VLGE.A |
| SpartanNash Company | - | NasdaqGS:SPTN |
| Target Corporation | - | NYSE:TGT |
| Weis Markets, Inc. | - | NYSE:WMK |
| Walmart Inc. | - | NYSE:WMT |
| Ingles Markets, Incorporated | - | DB:IN3A |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VLGE.A | SPTN | TGT | WMK | WMT | IN3A | |||
| NasdaqGS:VLGE.A | NasdaqGS:SPTN | NYSE:TGT | NYSE:WMK | NYSE:WMT | DB:IN3A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.3% | -45.0% | 4.6% | 10.1% | 5.5% | 5.3% | ||
| 3Y CAGR | 35.9% | -84.1% | -16.2% | 0.3% | 12.4% | -25.0% | ||
| Latest Twelve Months | 12.2% | -119.6% | 1.3% | 15.4% | -0.6% | -64.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 0.5% | 4.3% | 2.5% | 2.4% | 3.7% | ||
| Prior Fiscal Year | 2.2% | 0.5% | 3.9% | 2.2% | 2.4% | 3.6% | ||
| Latest Fiscal Year | 2.2% | 0.0% | 3.8% | 2.3% | 2.9% | 1.9% | ||
| Latest Twelve Months | 2.4% | -0.1% | 4.0% | 2.2% | 2.7% | 1.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.3x | 8.8x | 7.1x | 7.0x | 20.4x | 6.1x | ||
| Price / LTM Sales | 0.2x | 0.1x | 0.4x | 0.4x | 1.2x | 0.2x | ||
| LTM P/E Ratio | 9.6x | -85.4x | 11.3x | 16.1x | 42.8x | 21.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -85.4x | 11.3x | 42.8x | |||||
| Historical LTM P/E Ratio | 5.3x | 5.5x | 8.9x | |||||
| Selected P/E Multiple | 15.9x | 16.8x | 17.6x | |||||
| (x) LTM Net Income | 56 | 56 | 56 | |||||
| (=) Equity Value | 899 | 946 | 993 | |||||
| (/) Shares Outstanding | 19.0 | 19.0 | 19.0 | |||||
| Implied Value Range | 47.32 | 49.81 | 52.30 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 40.57 | 42.71 | 44.84 | 55.00 | ||||
| Upside / (Downside) | -26.2% | -22.4% | -18.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VLGE.A | SPTN | TGT | WMK | WMT | IN3A | |
| Value of Common Equity | 523 | 898 | 47,368 | 1,736 | 802,950 | 1,218 | |
| (/) Shares Outstanding | 14.8 | 33.9 | 454.4 | 24.7 | 7,980.4 | 19.0 | |
| Implied Stock Price | 35.42 | 26.53 | 104.25 | 70.14 | 100.61 | 64.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 35.42 | 26.53 | 104.25 | 70.14 | 100.61 | 55.00 | |
| 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 | |