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 | -2.4x - -2.6x | -2.5x |
| Historical Pb Multiple | -16.0x - -1.8x | -2.6x |
| Fair Value | €21.15 - €23.38 | €22.26 |
| Upside | -35.1% - -28.3% | -31.7% |
| Benchmarks | - | Full Ticker |
| RGC Resources, Inc. | - | NasdaqGM:RGCO |
| UGI Corporation | - | NYSE:UGI |
| Southwest Gas Holdings, Inc. | - | NYSE:SWX |
| National Fuel Gas Company | - | NYSE:NFG |
| Northwest Natural Holding Company | - | NYSE:NWN |
| Brookfield Infrastructure Corporation | - | DB:RG5 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RGCO | UGI | SWX | NFG | NWN | RG5 | |||
| NasdaqGM:RGCO | NYSE:UGI | NYSE:SWX | NYSE:NFG | NYSE:NWN | DB:RG5 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.2% | 1.0% | -1.5% | -23.9% | 3.8% | NM- | ||
| 3Y CAGR | 5.2% | -43.2% | -0.3% | -40.3% | 0.1% | NM- | ||
| Latest Twelve Months | 7.8% | -37.9% | 6.3% | -23.6% | 25.9% | -200.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.9% | 5.5% | 3.2% | 14.5% | 8.6% | 20.3% | ||
| Prior Fiscal Year | 11.6% | -16.8% | 2.8% | 21.9% | 7.8% | 4.4% | ||
| Latest Fiscal Year | 13.9% | 3.7% | 3.9% | 4.0% | 6.8% | -16.6% | ||
| Latest Twelve Months | 14.5% | 5.7% | 4.1% | 11.2% | 8.3% | -33.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 2.7% | 8.7% | 4.0% | 13.0% | 7.8% | -26.7% | ||
| Prior Fiscal Year | 11.7% | -29.7% | 4.7% | 18.9% | 7.6% | NM | ||
| Latest Twelve Months | 12.1% | 8.7% | 5.4% | 8.0% | 7.4% | -1630.9% | ||
| Next Fiscal Year | 11.8% | 15.1% | 7.5% | 21.0% | 8.3% | -129.6% | ||
| Two Fiscal Years Forward | 11.7% | 14.0% | 8.3% | 23.1% | 8.7% | 506.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.3x | 1.0x | 1.2x | 3.6x | 1.3x | 1.3x | ||
| Price / LTM EPS | 16.2x | 18.1x | 28.8x | 32.4x | 16.1x | -3.9x | ||
| Price / Book | 1.9x | 1.6x | 1.5x | 2.7x | 1.1x | -3.9x | ||
| Price / Fwd Book | 2.0x | 1.6x | 1.6x | 2.5x | 1.2x | -17.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 1.6x | 2.7x | |||||
| Historical P/B Ratio | -16.0x | -2.6x | -1.8x | |||||
| Selected P/B Multiple | -2.4x | -2.5x | -2.6x | |||||
| (x) Book Value | (1,238) | (1,238) | (1,238) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RGCO | UGI | SWX | NFG | NWN | RG5 | |
| Value of Common Equity | 221 | 7,572 | 5,578 | 7,893 | 1,660 | 4,541 | |
| (/) Shares Outstanding | 10.3 | 214.9 | 72.0 | 90.4 | 40.9 | 119.1 | |
| Implied Stock Price | 21.42 | 35.23 | 77.49 | 87.35 | 40.56 | 38.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 21.42 | 35.23 | 77.49 | 87.35 | 40.56 | 32.60 | |
| 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 | |