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 | 2.7x - 3.0x | 2.8x |
| Historical Pb Multiple | 2.4x - 6.2x | 5.5x |
| Fair Value | €48.21 - €53.29 | €50.75 |
| Upside | 10.6% - 22.2% | 16.4% |
| Benchmarks | - | Full Ticker |
| Brunswick Corporation | - | NYSE:BC |
| BRP Inc. | - | NasdaqGS:DOOO |
| JAKKS Pacific, Inc. | - | NasdaqGS:JAKK |
| Smith & Wesson Brands, Inc. | - | NasdaqGS:SWBI |
| Acushnet Holdings Corp. | - | NYSE:GOLF |
| Polaris Inc. | - | DB:PL6 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BC | DOOO | JAKK | SWBI | GOLF | PL6 | |||
| NYSE:BC | NasdaqGS:DOOO | NasdaqGS:JAKK | NasdaqGS:SWBI | NYSE:GOLF | DB:PL6 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 37.5% | -30.0% | NM- | -13.5% | 12.1% | -19.3% | ||
| 3Y CAGR | -36.9% | -57.1% | NM- | -59.0% | 6.2% | -39.3% | ||
| Latest Twelve Months | -84.4% | -77.8% | 34.5% | -67.5% | 21.3% | -132.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.5% | 6.8% | 3.8% | 11.8% | 8.6% | 4.2% | ||
| Prior Fiscal Year | 6.8% | 9.3% | 5.2% | 7.7% | 8.3% | 5.6% | ||
| Latest Fiscal Year | 2.9% | 0.8% | 5.1% | 2.8% | 8.7% | 1.5% | ||
| Latest Twelve Months | 1.1% | 2.4% | 5.6% | 2.8% | 9.2% | -1.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 24.7% | 2303.0% | 13.5% | 32.5% | 19.9% | 34.0% | ||
| Prior Fiscal Year | 21.0% | 138.5% | 22.0% | 10.5% | 22.0% | 39.9% | ||
| Latest Twelve Months | 2.9% | 32.6% | 17.8% | 3.5% | 27.5% | -8.5% | ||
| Next Fiscal Year | 11.2% | 101.2% | 9.2% | 0.5% | 29.5% | -2.5% | ||
| Two Fiscal Years Forward | 13.7% | 106.1% | 13.3% | 1.3% | 34.6% | 7.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.7x | 0.3x | 0.8x | 1.8x | 0.4x | ||
| Price / LTM EPS | 70.3x | 29.8x | 4.9x | 27.0x | 19.5x | -27.2x | ||
| Price / Book | 2.1x | 11.7x | 0.8x | 1.0x | 5.6x | 2.5x | ||
| Price / Fwd Book | 1.9x | 19.2x | 0.7x | 1.1x | 6.4x | 2.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 2.1x | 11.7x | |||||
| Historical P/B Ratio | 2.4x | 5.5x | 6.2x | |||||
| Selected P/B Multiple | 2.7x | 2.8x | 3.0x | |||||
| (x) Book Value | 1,185 | 1,185 | 1,185 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BC | DOOO | JAKK | SWBI | GOLF | PL6 | |
| Value of Common Equity | 3,704 | 5,204 | 183 | 356 | 4,392 | 2,864 | |
| (/) Shares Outstanding | 65.3 | 73.0 | 11.1 | 44.3 | 58.7 | 56.2 | |
| Implied Stock Price | 56.70 | 71.25 | 16.46 | 8.04 | 74.88 | 50.93 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.38 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 56.70 | 51.77 | 16.46 | 8.04 | 74.88 | 43.60 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.38 | 1.00 | 1.00 | 1.00 | 1.17 | |