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 Ps Multiple | 0.8x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | €27.49 - €30.39 | €28.94 |
| Upside | -21.9% - -13.7% | -17.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sealed Air Corporation | - | NYSE:SEE |
| International Paper Company | - | NYSE:IP |
| Ardagh Metal Packaging S.A. | - | NYSE:AMBP |
| Packaging Corporation of America | - | NYSE:PKG |
| Graphic Packaging Holding Company | - | NYSE:GPK |
| Smurfit Westrock Plc | - | DB:N4U |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SEE | IP | AMBP | PKG | GPK | N4U | |||
| NYSE:SEE | NYSE:IP | NYSE:AMBP | NYSE:PKG | NYSE:GPK | DB:N4U | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.4% | 0.3% | 8.0% | 3.8% | 7.4% | 15.8% | ||
| 3Y CAGR | -0.9% | -1.3% | 6.6% | 2.7% | 7.2% | 20.9% | ||
| Latest Twelve Months | -1.8% | -1.6% | 2.0% | 7.4% | -6.6% | 74.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.1% | 5.0% | 0.4% | 9.8% | 5.1% | 6.1% | ||
| Prior Fiscal Year | 6.2% | 1.6% | -1.5% | 9.7% | 7.7% | 6.8% | ||
| Latest Fiscal Year | 5.0% | 3.0% | -0.6% | 9.5% | 7.5% | 1.5% | ||
| Latest Twelve Months | 5.0% | 3.0% | -0.6% | 9.5% | 7.5% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 14.3x | 8.5x | 11.1x | 7.5x | 12.4x | ||
| Price / LTM Sales | 0.7x | 1.3x | 0.3x | 2.0x | 0.8x | 1.0x | ||
| LTM P/E Ratio | 14.3x | 43.9x | -59.8x | 20.9x | 11.2x | 67.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.8x | 2.0x | |||||
| Historical LTM P/S Ratio | 0.7x | 1.0x | 1.2x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 21,109 | 21,109 | 21,109 | |||||
| (=) Equity Value | 15,955 | 16,795 | 17,634 | |||||
| (/) Shares Outstanding | 519.9 | 519.9 | 519.9 | |||||
| Implied Value Range | 30.69 | 32.30 | 33.92 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 26.93 | 28.35 | 29.76 | 35.20 | ||||
| Upside / (Downside) | -23.5% | -19.5% | -15.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SEE | IP | AMBP | PKG | GPK | N4U | |
| Value of Common Equity | 3,848 | 24,430 | 1,614 | 16,715 | 7,355 | 20,855 | |
| (/) Shares Outstanding | 145.8 | 527.9 | 597.7 | 89.3 | 300.2 | 519.9 | |
| Implied Stock Price | 26.40 | 46.28 | 2.70 | 187.19 | 24.50 | 40.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 26.40 | 46.28 | 2.70 | 187.19 | 24.50 | 35.20 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |