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 Ps Multiple | 2.0x - 2.2x | 2.1x |
| Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | €68.30 - €75.49 | €71.89 |
| Upside | -25.8% - -17.9% | -21.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| WSP Global Inc. | - | TSX:WSP |
| AtkinsRéalis Group Inc. | - | TSX:ATRL |
| ACS, Actividades de Construcción y Servicios, S.A. | - | OTCPK:ACSA.F |
| JGC Holdings Corporation | 196,300.0% | TSE:1963 |
| China Railway Group Limited | 60,139,000.0% | SHSE:601390 |
| Stantec Inc. | - | DB:S3A |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| WSP | ATRL | ACSA.F | 1963 | 601390 | S3A | |||
| TSX:WSP | TSX:ATRL | OTCPK:ACSA.F | TSE:1963 | SHSE:601390 | DB:S3A | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.6% | 4.8% | 1.3% | 12.3% | 6.4% | 9.6% | ||
| 3Y CAGR | 16.3% | 9.5% | 14.4% | 26.1% | 2.6% | 17.3% | ||
| Latest Twelve Months | 18.2% | 13.1% | 25.5% | -1.5% | -9.0% | 16.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.0% | 1.4% | 4.3% | -0.4% | 2.9% | 5.6% | ||
| Prior Fiscal Year | 3.8% | 3.3% | 2.2% | -0.9% | 2.5% | 6.2% | ||
| Latest Fiscal Year | 4.2% | 2.9% | 2.0% | 0.0% | 2.3% | 6.2% | ||
| Latest Twelve Months | 4.5% | 24.7% | 1.8% | -0.9% | 2.2% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.1x | 18.9x | 6.8x | -69.9x | 7.7x | 22.4x | ||
| Price / LTM Sales | 2.1x | 1.6x | 0.3x | 0.4x | 0.1x | 2.8x | ||
| LTM P/E Ratio | 46.0x | 6.3x | 18.5x | -45.7x | 5.3x | 44.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 2.1x | |||||
| Historical LTM P/S Ratio | 1.2x | 2.2x | 2.4x | |||||
| Selected Price / Sales Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) LTM Sales | 6,050 | 6,050 | 6,050 | |||||
| (=) Equity Value | 12,088 | 12,724 | 13,361 | |||||
| (/) Shares Outstanding | 114.1 | 114.1 | 114.1 | |||||
| Implied Value Range | 105.97 | 111.55 | 117.13 | |||||
| FX Rate: CAD/EUR | 1.6 | 1.6 | 1.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 66.16 | 69.64 | 73.13 | 92.00 | ||||
| Upside / (Downside) | -28.1% | -24.3% | -20.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WSP | ATRL | ACSA.F | 1963 | 601390 | S3A | |
| Value of Common Equity | 36,548 | 16,014 | 15,894 | 327,956 | 141,766 | 16,809 | |
| (/) Shares Outstanding | 130.5 | 165.8 | 255.6 | 241.7 | 24,741.0 | 114.1 | |
| Implied Stock Price | 280.00 | 96.57 | 62.19 | 1,357.00 | 5.73 | 147.36 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.86 | 1.00 | 1.00 | 1.60 | |
| Implied Stock Price (Trading Cur) | 280.00 | 96.57 | 72.41 | 1,357.00 | 5.73 | 92.00 | |
| Trading Currency | CAD | CAD | USD | JPY | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.86 | 1.00 | 1.00 | 1.60 | |