
Benchmarks	-	Full Ticker
Höegh Autoliners ASA	-	OB:HAUTO
Wilh. Wilhelmsen Holding ASA	-	OB:WWIB
Wallenius Wilhelmsen ASA	-	OB:WAWI
Klaveness Combination Carriers ASA	-	OB:KCC
Odfjell SE	-	OB:ODF
MPC Container Ships ASA	-	DB:MP2
-	-	-

Multiples Valuation: Price / EPS

股價

1.58 EUR

公允價值

1.62 EUR

看漲

1.6%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	HAUTO	WWIB	WAWI	KCC	ODF	MP2
	OB:HAUTO	OB:WWIB	OB:WAWI	OB:KCC	OB:ODF	DB:MP2
Historical Net Income Growth
5Y CAGR	NM-	34.3%	59.9%	167.3%	NM-	NM-
3Y CAGR	70.6%	90.5%	94.1%	53.3%	NM-	12.0%
Latest Twelve Months	-3.1%	9.2%	20.4%	-55.6%	-24.5%	7.4%

Historical Net Income Profit Margin
5 Year Average Margin	29.8%	34.5%	11.5%	20.2%	10.1%	36.9%
Prior Fiscal Year	40.8%	45.4%	16.6%	30.3%	17.0%	45.7%
Latest Fiscal Year	45.2%	43.8%	18.3%	29.3%	22.2%	49.3%
Latest Twelve Months	43.5%	44.7%	20.7%	17.1%	16.8%	49.9%

Current Trading Multiples
EV / LTM EBITDA	4.7x	3.5x	4.0x	8.0x	4.9x	3.2x
Price / LTM Sales	1.6x	1.9x	0.8x	1.9x	0.9x	1.6x
LTM P/E Ratio	3.6x	4.3x	3.7x	11.3x	5.3x	3.1x


	Low	Mid	High

Benchmark LTM P/E Ratio	3.6x	4.3x	11.3x
Historical LTM P/E Ratio	-4.8x	1.6x	28.4x

Selected P/E Multiple	2.8x	2.9x	3.1x
(x) LTM Net Income	263	263	263
(=) Equity Value	736	775	814
(/) Shares Outstanding	443.7	443.7	443.7
Implied Value Range	1.66	1.75	1.83
FX Rate: USD/EUR	1.2	1.2	1.2		Market Price
Implied Value Range (Trading Cur)	1.40	1.48	1.55		1.60
Upside / (Downside)	-12.2%	-7.6%	-2.9%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	HAUTO	WWIB	WAWI	KCC	ODF	MP2

Value of Common Equity	2,223	2,137	4,065	469	1,056	839
(/) Shares Outstanding	190.8	42.3	422.8	59.3	79.1	443.7
Implied Stock Price	11.65	50.55	9.61	7.91	13.35	1.89
FX Conversion Rate to Trading Currency	0.10	0.10	0.10	0.10	0.10	1.18
Implied Stock Price (Trading Cur)	114.00	494.50	94.05	77.40	130.60	1.60

Trading Currency	NOK	NOK	NOK	NOK	NOK	EUR
FX Rate to Reporting Currency	0.10	0.10	0.10	0.10	0.10	1.18

載入錯誤

MPC Container Ships ASA