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 | 4.5x - 4.9x | 4.7x |
| Historical Pb Multiple | 4.4x - 6.0x | 5.1x |
| Fair Value | €414.43 - €458.06 | €436.24 |
| Upside | -11.5% - -2.2% | -6.9% |
| Benchmarks | - | Full Ticker |
| General Dynamics Corporation | - | NYSE:GD |
| RTX Corporation | - | NYSE:RTX |
| Lockheed Martin Corporation | - | NYSE:LMT |
| L3Harris Technologies, Inc. | - | NYSE:LHX |
| Huntington Ingalls Industries, Inc. | - | NYSE:HII |
| Northrop Grumman Corporation | - | DB:NTH |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GD | RTX | LMT | LHX | HII | NTH | |||
| NYSE:GD | NYSE:RTX | NYSE:LMT | NYSE:LHX | NYSE:HII | DB:NTH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.7% | 6.3% | -3.1% | -1.8% | 0.0% | 13.2% | ||
| 3Y CAGR | 5.1% | 7.0% | -5.5% | -6.7% | 0.4% | -15.9% | ||
| Latest Twelve Months | 14.1% | 49.4% | -22.9% | 22.4% | -19.2% | 103.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.3% | 4.2% | 9.6% | 7.2% | 6.0% | 10.8% | ||
| Prior Fiscal Year | 7.8% | 4.6% | 10.2% | 6.3% | 5.9% | 5.2% | ||
| Latest Fiscal Year | 7.9% | 5.9% | 7.5% | 7.0% | 4.8% | 10.2% | ||
| Latest Twelve Months | 7.9% | 5.9% | 7.5% | 7.0% | 4.8% | 10.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 19.9% | 3.9% | 99.9% | 7.8% | 24.8% | 32.8% | ||
| Prior Fiscal Year | 16.6% | 4.8% | 86.0% | 6.6% | 18.0% | 13.7% | ||
| Latest Twelve Months | 17.4% | 8.0% | 81.0% | 7.8% | 12.6% | 27.7% | ||
| Next Fiscal Year | 18.1% | 13.2% | 103.8% | 10.2% | 11.5% | 26.2% | ||
| Two Fiscal Years Forward | 19.0% | 13.6% | 114.1% | 11.1% | 12.7% | 26.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 2.1x | 1.5x | 1.9x | 0.7x | 1.9x | ||
| Price / LTM EPS | 19.6x | 36.0x | 20.4x | 27.3x | 15.7x | 18.7x | ||
| Price / Book | 3.4x | 2.9x | 17.2x | 2.1x | 1.8x | 5.1x | ||
| Price / Fwd Book | 3.2x | 2.7x | 18.3x | 2.0x | 1.8x | 4.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.8x | 2.9x | 17.2x | |||||
| Historical P/B Ratio | 4.4x | 5.1x | 6.0x | |||||
| Selected P/B Multiple | 4.5x | 4.7x | 4.9x | |||||
| (x) Book Value | 15,290 | 15,290 | 15,290 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GD | RTX | LMT | LHX | HII | NTH | |
| Value of Common Equity | 73,983 | 172,080 | 108,861 | 40,963 | 8,611 | 76,947 | |
| (/) Shares Outstanding | 268.0 | 1,335.1 | 234.6 | 187.7 | 39.2 | 144.1 | |
| Implied Stock Price | 276.08 | 128.89 | 464.08 | 218.22 | 219.48 | 533.84 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 276.08 | 128.89 | 464.08 | 218.22 | 219.48 | 468.50 | |
| 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 | |