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 | 30.6x - 33.8x | 32.2x |
| Selected Fwd P/E Multiple | 21.0x - 23.2x | 22.1x |
| Fair Value | €0.70 - €0.77 | €0.74 |
| Upside | -26.0% - -18.2% | -22.1% |
| Benchmarks | - | Full Ticker |
| ISC Fresh Water Investment SOCIMI, S.A. | - | BME:YISC |
| Numulae Gestión de Servicios SOCIMI, S.A. | - | BME:YNUM |
| Inmofam 99 SOCIMI, S.A. | - | BME:YINM |
| Domo Activos, S.A. | - | BME:DOMO |
| Metrovacesa S.A. | - | BME:MVC |
| Realia Business, S.A. | - | DB:RBS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| YISC | YNUM | YINM | DOMO | MVC | RBS | |||
| BME:YISC | BME:YNUM | BME:YINM | BME:DOMO | BME:MVC | DB:RBS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.8% | NM- | -3.1% | NM- | NM- | -4.1% | ||
| 3Y CAGR | -0.3% | NM- | 3.9% | NM- | -4.9% | -14.3% | ||
| Latest Twelve Months | 34.6% | 10.0% | 33.6% | -106.9% | -118.9% | 47.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 45.2% | -10.8% | 108.2% | -173.1% | -18.1% | 29.2% | ||
| Prior Fiscal Year | 32.3% | -5.8% | 47.9% | 22.7% | -3.6% | 16.1% | ||
| Latest Fiscal Year | 41.8% | -5.2% | 57.3% | -30.9% | 2.4% | 27.1% | ||
| Latest Twelve Months | 41.8% | -5.2% | 57.3% | -30.9% | -0.6% | 27.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.0x | 26.8x | 14.5x | NA | 29.9x | 28.1x | ||
| Price / LTM Sales | 4.7x | 4.7x | 12.2x | 14.0x | 2.8x | 10.5x | ||
| LTM P/E Ratio | 11.3x | -90.5x | 21.4x | -45.3x | -445.6x | 38.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -445.6x | -45.3x | 21.4x | |||||
| Historical LTM P/E Ratio | 11.7x | 36.0x | 67.0x | |||||
| Selected P/E Multiple | 30.6x | 32.2x | 33.8x | |||||
| (x) LTM Net Income | 36 | 36 | 36 | |||||
| (=) Equity Value | 1,113 | 1,171 | 1,230 | |||||
| (/) Shares Outstanding | 1,509.6 | 1,509.6 | 1,509.6 | |||||
| Implied Value Range | 0.74 | 0.78 | 0.81 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.74 | 0.78 | 0.81 | 0.95 | ||||
| Upside / (Downside) | -22.1% | -18.0% | -13.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | YISC | YNUM | YINM | DOMO | MVC | RBS | |
| Value of Common Equity | 124 | 29 | 27 | 14 | 1,546 | 1,428 | |
| (/) Shares Outstanding | 7.5 | 14.8 | 2.1 | 11.3 | 151.6 | 1,509.6 | |
| Implied Stock Price | 16.60 | 1.99 | 12.70 | 1.24 | 10.20 | 0.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.60 | 1.99 | 12.70 | 1.24 | 10.20 | 0.95 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |