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 | 2.9x - 3.2x | 3.1x |
| Historical Pb Multiple | 3.1x - 5.0x | 3.6x |
| Fair Value | €63.10 - €69.74 | €66.42 |
| Upside | -20.0% - -11.6% | -15.8% |
| Benchmarks | - | Full Ticker |
| Stora Enso Oyj | - | OTCPK:SEOF.F |
| Westlake Corporation | - | NYSE:WLK |
| Greif, Inc. | - | NYSE:GEF |
| Vulcan Materials Company | - | NYSE:VMC |
| Martin Marietta Materials, Inc. | - | NYSE:MLM |
| Louisiana-Pacific Corporation | - | DB:LP3 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SEOF.F | WLK | GEF | VMC | MLM | LP3 | |||
| OTCPK:SEOF.F | NYSE:WLK | NYSE:GEF | NYSE:VMC | NYSE:MLM | DB:LP3 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 7.4% | 9.5% | 8.1% | 26.7% | NM- | ||
| 3Y CAGR | NM- | -33.1% | -11.7% | 10.9% | 41.7% | -31.5% | ||
| Latest Twelve Months | 42.9% | -124.5% | -21.0% | 3.8% | -46.5% | -32.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | 9.0% | 5.8% | 11.3% | 18.3% | 20.3% | ||
| Prior Fiscal Year | -3.8% | 3.8% | 6.9% | 12.1% | 17.7% | 6.9% | ||
| Latest Fiscal Year | -1.5% | 4.9% | 4.9% | 12.4% | 30.5% | 14.3% | ||
| Latest Twelve Months | -1.2% | -0.6% | 3.9% | 12.6% | 16.5% | 10.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.5% | 13.6% | 18.7% | 10.9% | 15.2% | 48.5% | ||
| Prior Fiscal Year | -3.0% | 4.7% | 19.4% | 13.1% | 15.8% | 11.9% | ||
| Latest Twelve Months | -1.1% | -0.6% | 10.3% | 11.9% | 12.1% | 17.5% | ||
| Next Fiscal Year | 2.9% | 0.0% | 10.7% | 13.2% | 11.7% | 14.7% | ||
| Two Fiscal Years Forward | 5.2% | 3.6% | 12.7% | 13.9% | 12.7% | 19.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.9x | 0.6x | 5.0x | 5.5x | 2.2x | ||
| Price / LTM EPS | -68.7x | -151.2x | 15.0x | 39.5x | 33.5x | 21.2x | ||
| Price / Book | 0.8x | 1.0x | 1.5x | 4.5x | 3.9x | 3.6x | ||
| Price / Fwd Book | 0.7x | 1.0x | 1.4x | 4.2x | 3.7x | 3.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.5x | 4.5x | |||||
| Historical P/B Ratio | 3.1x | 3.6x | 5.0x | |||||
| Selected P/B Multiple | 2.9x | 3.1x | 3.2x | |||||
| (x) Book Value | 1,742 | 1,742 | 1,742 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SEOF.F | WLK | GEF | VMC | MLM | LP3 | |
| Value of Common Equity | 7,622 | 10,131 | 3,158 | 37,856 | 36,842 | 6,396 | |
| (/) Shares Outstanding | 639.8 | 128.2 | 47.5 | 132.1 | 60.3 | 69.6 | |
| Implied Stock Price | 11.91 | 79.00 | 66.54 | 286.52 | 610.92 | 91.84 | |
| FX Conversion Rate to Trading Currency | 0.86 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 13.87 | 79.00 | 66.54 | 286.52 | 610.92 | 78.88 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 0.86 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |