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 | -0.2x - -0.2x | -0.2x |
| Selected Fwd P/E Multiple | 1.1x - 1.2x | 1.2x |
| Fair Value | €0.053 - €0.058 | €0.056 |
| Upside | 28.9% - 42.5% | 35.7% |
| Benchmarks | - | Full Ticker |
| Sibanye Stillwater Limited | - | JSE:SSW |
| Impala Platinum Holdings Limited | - | JSE:IMP |
| Copper 360 Limited | - | JSE:CPR |
| Hulamin Limited | - | JSE:HLM |
| Kumba Iron Ore Limited | - | JSE:KIO |
| ArcelorMittal South Africa Limited | - | DB:ISC1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SSW | IMP | CPR | HLM | KIO | ISC1 | |||
| JSE:SSW | JSE:IMP | JSE:CPR | JSE:HLM | JSE:KIO | DB:ISC1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -2.0% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -25.3% | -23.8% | NM- | ||
| Latest Twelve Months | 80.7% | -128.9% | -240.8% | -9.4% | -27.5% | -16.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.8% | 15.0% | -114.1% | 0.0% | 33.5% | -1.4% | ||
| Prior Fiscal Year | -33.2% | 4.6% | -204.8% | 2.0% | 26.4% | -9.4% | ||
| Latest Fiscal Year | -6.5% | -20.0% | -153.6% | 1.8% | 21.4% | -15.1% | ||
| Latest Twelve Months | -6.5% | -20.0% | -153.6% | 1.8% | 21.8% | -15.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.1x | 16.7x | -4.1x | 4.1x | 3.3x | -2.5x | ||
| Price / LTM Sales | 0.9x | 1.7x | 2.4x | 0.1x | 1.3x | 0.0x | ||
| LTM P/E Ratio | -13.5x | -8.5x | -1.6x | 3.6x | 6.1x | -0.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -13.5x | -1.6x | 6.1x | |||||
| Historical LTM P/E Ratio | -0.8x | -0.3x | 2.1x | |||||
| Selected P/E Multiple | -0.2x | -0.2x | -0.2x | |||||
| (x) LTM Net Income | (5,557) | (5,557) | (5,557) | |||||
| (=) Equity Value | 1,237 | 1,302 | 1,367 | |||||
| (/) Shares Outstanding | 1,430.8 | 1,430.8 | 1,430.8 | |||||
| Implied Value Range | 0.86 | 0.91 | 0.96 | |||||
| FX Rate: ZAR/EUR | 20.6 | 20.6 | 20.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.04 | 0.04 | 0.05 | 0.04 | ||||
| Upside / (Downside) | 2.4% | 7.8% | 13.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SSW | IMP | CPR | HLM | KIO | ISC1 | |
| Value of Common Equity | 99,268 | 144,838 | 354 | 877 | 89,962 | 1,208 | |
| (/) Shares Outstanding | 2,830.6 | 896.8 | 465.8 | 313.2 | 320.7 | 1,430.8 | |
| Implied Stock Price | 35.07 | 161.50 | 0.76 | 2.80 | 280.49 | 0.84 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 20.59 | |
| Implied Stock Price (Trading Cur) | 35.07 | 161.50 | 0.76 | 2.80 | 280.49 | 0.04 | |
| Trading Currency | ZAR | ZAR | ZAR | ZAR | ZAR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 20.59 | |