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 P/E Multiple | 12.6x - 13.9x | 13.3x |
| Selected Fwd P/E Multiple | 10.2x - 11.3x | 10.7x |
| Fair Value | €12.90 - €14.26 | €13.58 |
| Upside | -1.5% - 8.8% | 3.7% |
| Benchmarks | - | Full Ticker |
| Pinnacle West Capital Corporation | - | NYSE:PNW |
| Xcel Energy Inc. | - | NasdaqGS:XEL |
| Alliant Energy Corporation | - | NasdaqGS:LNT |
| Evergy, Inc. | - | NasdaqGS:EVRG |
| Entergy Corporation | - | NYSE:ETR |
| PG&E Corporation | - | DB:PCG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PNW | XEL | LNT | EVRG | ETR | PCG | |||
| NYSE:PNW | NasdaqGS:XEL | NasdaqGS:LNT | NasdaqGS:EVRG | NYSE:ETR | DB:PCG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.5% | 7.1% | 4.4% | 5.5% | -3.2% | NM- | ||
| 3Y CAGR | -0.5% | 6.6% | 1.5% | -0.2% | -1.9% | NM- | ||
| Latest Twelve Months | -6.9% | 11.8% | 33.1% | 13.6% | -1.0% | -6.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.4% | 12.6% | 17.4% | 14.2% | 12.1% | 3.6% | ||
| Prior Fiscal Year | 10.7% | 12.5% | 17.5% | 13.3% | 19.4% | 9.2% | ||
| Latest Fiscal Year | 11.9% | 14.4% | 17.3% | 14.9% | 8.9% | 10.1% | ||
| Latest Twelve Months | 11.0% | 14.9% | 20.1% | 14.3% | 14.3% | 9.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.4x | 13.5x | 14.9x | 11.8x | 12.3x | 10.0x | ||
| Price / LTM Sales | 2.1x | 3.0x | 4.0x | 2.8x | 3.2x | 1.4x | ||
| LTM P/E Ratio | 18.9x | 20.5x | 20.0x | 19.7x | 22.6x | 14.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 18.9x | 20.0x | 22.6x | |||||
| Historical LTM P/E Ratio | -64.4x | 16.1x | 21.0x | |||||
| Selected P/E Multiple | 12.6x | 13.3x | 13.9x | |||||
| (x) LTM Net Income | 2,351 | 2,351 | 2,351 | |||||
| (=) Equity Value | 29,614 | 31,173 | 32,732 | |||||
| (/) Shares Outstanding | 2,197.8 | 2,197.8 | 2,197.8 | |||||
| Implied Value Range | 13.47 | 14.18 | 14.89 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.52 | 12.12 | 12.73 | 13.10 | ||||
| Upside / (Downside) | -12.1% | -7.5% | -2.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PNW | XEL | LNT | EVRG | ETR | PCG | |
| Value of Common Equity | 10,977 | 42,813 | 16,631 | 16,758 | 40,306 | 33,690 | |
| (/) Shares Outstanding | 119.4 | 591.4 | 257.0 | 230.2 | 446.4 | 2,197.8 | |
| Implied Stock Price | 91.91 | 72.39 | 64.72 | 72.81 | 90.29 | 15.33 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 91.91 | 72.39 | 64.72 | 72.81 | 90.29 | 13.10 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |