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 | 5.1x - 5.6x | 5.3x |
| Historical Pb Multiple | 4.5x - 8.8x | 6.3x |
| Fair Value | €78.95 - €87.26 | €83.10 |
| Upside | 13.6% - 25.6% | 19.6% |
| Benchmarks | - | Full Ticker |
| EnBW Energie Baden-Württemberg AG | - | DB:EBK |
| Distribuzione Elettrica Adriatica S.p.a. | - | BIT:DEA |
| naturenergie holding AG | - | SWX:NEAG |
| Électricite de Strasbourg Société Anonyme | - | DB:7Z2 |
| Redeia Corporación, S.A. | - | DB:RE21 |
| Lechwerke AG | - | DB:LEC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| EBK | DEA | NEAG | 7Z2 | RE21 | LEC | |||
| DB:EBK | BIT:DEA | SWX:NEAG | DB:7Z2 | DB:RE21 | DB:LEC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.1% | NM- | 77.4% | 23.4% | -6.6% | -2.9% | ||
| 3Y CAGR | 50.7% | NM- | 28.5% | 36.7% | -9.4% | 2.8% | ||
| Latest Twelve Months | 1.7% | 217.2% | 48.2% | 61.1% | -10.5% | -11.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.7% | 14.8% | 6.9% | 6.1% | 32.3% | 7.1% | ||
| Prior Fiscal Year | 3.4% | 10.1% | 5.4% | 5.6% | 35.2% | 9.3% | ||
| Latest Fiscal Year | 3.6% | 15.4% | 10.3% | 10.6% | 30.6% | 10.3% | ||
| Latest Twelve Months | 1.1% | 15.4% | 10.2% | 10.6% | 30.5% | 10.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 16.4% | 5.3% | 11.2% | 16.3% | 14.6% | 20.2% | ||
| Prior Fiscal Year | 16.8% | 3.4% | 10.8% | 20.9% | 12.9% | 26.7% | ||
| Latest Twelve Months | 3.6% | 8.6% | 14.9% | 28.4% | 9.9% | 22.3% | ||
| Next Fiscal Year | 8.3% | 6.9% | 9.9% | 18.2% | 9.9% | 23.4% | ||
| Two Fiscal Years Forward | 8.1% | 6.7% | 9.5% | 16.8% | 10.9% | 22.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 1.6x | 0.7x | 0.8x | 5.3x | 2.1x | ||
| Price / LTM EPS | 60.9x | 10.7x | 6.7x | 7.4x | 17.4x | 20.4x | ||
| Price / Book | 2.2x | 0.8x | 0.9x | 1.9x | 1.7x | 4.5x | ||
| Price / Fwd Book | 2.1x | 0.7x | 0.9x | 1.8x | 1.7x | 4.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.7x | 2.2x | |||||
| Historical P/B Ratio | 4.5x | 6.3x | 8.8x | |||||
| Selected P/B Multiple | 5.1x | 5.3x | 5.6x | |||||
| (x) Book Value | 553 | 553 | 553 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EBK | DEA | NEAG | 7Z2 | RE21 | LEC | |
| Value of Common Equity | 22,060 | 61 | 1,146 | 1,115 | 8,857 | 2,463 | |
| (/) Shares Outstanding | 324.4 | 7.9 | 33.1 | 7.2 | 540.4 | 35.4 | |
| Implied Stock Price | 68.00 | 7.65 | 34.65 | 155.50 | 16.39 | 69.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.06 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 68.00 | 7.65 | 32.70 | 155.50 | 16.39 | 69.50 | |
| Trading Currency | EUR | EUR | CHF | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.06 | 1.00 | 1.00 | 1.00 | |