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 | 3.5x - 3.8x | 3.6x |
| Historical Pb Multiple | 3.6x - 6.5x | 4.9x |
| Fair Value | €93.39 - €103.22 | €98.30 |
| Upside | 3.5% - 14.4% | 8.9% |
| Benchmarks | - | Full Ticker |
| The Sherwin-Williams Company | - | NYSE:SHW |
| Axalta Coating Systems Ltd. | - | NYSE:AXTA |
| Ingevity Corporation | - | NYSE:NGVT |
| EMS-CHEMIE HOLDING AG | - | PINC:EMSH.F |
| Kemira Oyj | - | PINC:KOYJ.F |
| PPG Industries, Inc. | - | DB:PPQ |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SHW | AXTA | NGVT | EMSH.F | KOYJ.F | PPQ | |||
| NYSE:SHW | NYSE:AXTA | NYSE:NGVT | PINC:EMSH.F | PINC:KOYJ.F | DB:PPQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.7% | 9.4% | NM- | -2.7% | 17.7% | 1.6% | ||
| 3Y CAGR | 12.9% | 14.0% | NM- | -5.7% | 32.1% | -1.8% | ||
| Latest Twelve Months | 10.9% | 46.4% | -7868.5% | 0.7% | 27.6% | -3.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.2% | 4.9% | 4.0% | 22.8% | 6.2% | 7.9% | ||
| Prior Fiscal Year | 10.4% | 5.2% | -0.3% | 20.7% | 5.9% | 7.5% | ||
| Latest Fiscal Year | 11.6% | 7.4% | -30.6% | 22.0% | 8.5% | 8.5% | ||
| Latest Twelve Months | 11.6% | 7.4% | -30.6% | 22.0% | NA | 8.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 66.3% | 15.4% | 5.3% | 26.8% | 12.3% | 19.6% | ||
| Prior Fiscal Year | 70.1% | 16.8% | -0.8% | 25.7% | 11.9% | 17.0% | ||
| Latest Twelve Months | 70.2% | 21.5% | -104.1% | 25.8% | 14.2% | 17.7% | ||
| Next Fiscal Year | 67.7% | 25.6% | 60.0% | 25.5% | 13.5% | 25.8% | ||
| Two Fiscal Years Forward | 62.5% | 22.8% | 41.7% | 25.6% | 13.0% | 27.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.9x | 1.4x | 0.9x | 6.9x | 1.0x | 1.6x | ||
| Price / LTM EPS | 33.6x | 18.5x | -3.0x | 31.2x | 12.1x | 18.8x | ||
| Price / Book | 21.8x | 3.8x | 6.5x | 7.8x | 1.7x | 3.6x | ||
| Price / Fwd Book | 18.9x | 3.1x | 3.6x | 6.5x | 1.3x | 3.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.7x | 6.5x | 21.8x | |||||
| Historical P/B Ratio | 3.6x | 4.9x | 6.5x | |||||
| Selected P/B Multiple | 3.5x | 3.6x | 3.8x | |||||
| (x) Book Value | 6,927 | 6,927 | 6,927 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SHW | AXTA | NGVT | EMSH.F | KOYJ.F | PPQ | |
| Value of Common Equity | 89,940 | 7,247 | 1,277 | 12,603 | 2,732 | 23,157 | |
| (/) Shares Outstanding | 250.1 | 218.6 | 36.4 | 23.4 | 154.4 | 227.0 | |
| Implied Stock Price | 359.64 | 33.16 | 35.04 | 538.84 | 17.69 | 102.02 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.83 | 0.88 | 1.13 | |
| Implied Stock Price (Trading Cur) | 359.64 | 33.16 | 35.04 | 651.96 | 20.00 | 90.24 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.83 | 0.88 | 1.13 | |