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 | 24.2x - 26.8x | 25.5x |
| Selected Fwd P/E Multiple | 13.5x - 14.9x | 14.2x |
| Fair Value | €19.61 - €21.67 | €20.64 |
| Upside | -3.9% - 6.2% | 1.2% |
| Benchmarks | - | Full Ticker |
| Quaker Chemical Corporation | - | NYSE:KWR |
| H.B. Fuller Company | - | NYSE:FUL |
| Huntsman Corporation | - | NYSE:HUN |
| RPM International Inc. | - | NYSE:RPM |
| Tokyo Ohka Kogyo Co., Ltd. | - | OTCPK:TOKC.F |
| Element Solutions Inc | - | DB:PLQ |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| KWR | FUL | HUN | RPM | TOKC.F | PLQ | |||
| NYSE:KWR | NYSE:FUL | NYSE:HUN | NYSE:RPM | OTCPK:TOKC.F | DB:PLQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 29.8% | -0.1% | NM- | 17.8% | 33.2% | 25.2% | ||
| 3Y CAGR | -1.3% | -6.9% | NM- | 12.1% | 8.5% | 6.1% | ||
| Latest Twelve Months | -105.8% | -37.5% | -269.0% | 17.1% | 64.6% | 24.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 4.5% | 6.8% | 7.7% | 12.2% | 7.6% | ||
| Prior Fiscal Year | 5.7% | 4.1% | -0.3% | 8.0% | 7.8% | 5.0% | ||
| Latest Fiscal Year | 6.3% | 3.6% | -2.7% | 9.3% | 11.3% | 9.9% | ||
| Latest Twelve Months | -0.4% | 2.9% | -5.3% | 9.3% | 12.7% | 9.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.8x | 9.6x | 10.6x | 16.3x | 10.4x | 13.8x | ||
| Price / LTM Sales | 1.2x | 0.9x | 0.3x | 2.1x | 2.4x | 2.3x | ||
| LTM P/E Ratio | -309.3x | 29.4x | -5.3x | 22.4x | 19.4x | 24.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -309.3x | 19.4x | 29.4x | |||||
| Historical LTM P/E Ratio | 23.2x | 26.4x | 110.0x | |||||
| Selected P/E Multiple | 24.2x | 25.5x | 26.8x | |||||
| (x) LTM Net Income | 240 | 240 | 240 | |||||
| (=) Equity Value | 5,829 | 6,136 | 6,443 | |||||
| (/) Shares Outstanding | 241.6 | 241.6 | 241.6 | |||||
| Implied Value Range | 24.13 | 25.40 | 26.67 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.72 | 21.81 | 22.90 | 20.40 | ||||
| Upside / (Downside) | 1.6% | 6.9% | 12.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KWR | FUL | HUN | RPM | TOKC.F | PLQ | |
| Value of Common Equity | 2,206 | 3,033 | 1,644 | 15,360 | 390,406 | 5,739 | |
| (/) Shares Outstanding | 17.4 | 54.0 | 173.8 | 128.4 | 106.7 | 241.6 | |
| Implied Stock Price | 126.84 | 56.21 | 9.46 | 119.65 | 3,658.46 | 23.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 147.76 | 1.16 | |
| Implied Stock Price (Trading Cur) | 126.84 | 56.21 | 9.46 | 119.65 | 24.76 | 20.40 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 147.76 | 1.16 | |