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 | 5.0x - 5.5x | 5.2x |
| Historical Pb Multiple | 6.4x - 290.0x | 33.1x |
| Fair Value | €27.75 - €30.67 | €29.21 |
| Upside | 11.9% - 23.7% | 17.8% |
| Benchmarks | - | Full Ticker |
| TriMas Corporation | - | NasdaqGS:TRS |
| Greif, Inc. | - | NYSE:GEF |
| International Paper Company | - | NYSE:IP |
| Packaging Corporation of America | - | NYSE:PKG |
| Silgan Holdings Inc. | - | NYSE:SLGN |
| Sealed Air Corporation | - | DB:SDA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TRS | GEF | IP | PKG | SLGN | SDA | |||
| NasdaqGS:TRS | NYSE:GEF | NYSE:IP | NYSE:PKG | NYSE:SLGN | DB:SDA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -17.1% | 9.5% | -4.4% | 3.0% | 7.4% | -1.7% | ||
| 3Y CAGR | -24.9% | -11.7% | -11.8% | -1.4% | -8.4% | -18.1% | ||
| Latest Twelve Months | -7.9% | -21.0% | -105.8% | 26.0% | -1.4% | -17.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.6% | 5.8% | 4.8% | 10.0% | 5.6% | 7.9% | ||
| Prior Fiscal Year | 4.5% | 6.9% | 1.6% | 9.7% | 5.4% | 6.2% | ||
| Latest Fiscal Year | 2.6% | 4.9% | 3.0% | 9.5% | 4.7% | 5.0% | ||
| Latest Twelve Months | 3.8% | 3.9% | -0.1% | 10.4% | 4.9% | 5.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.7% | 18.7% | 8.6% | 21.0% | 20.9% | 461.3% | ||
| Prior Fiscal Year | 6.0% | 19.4% | 3.6% | 19.8% | 18.1% | 75.9% | ||
| Latest Twelve Months | 5.4% | 10.3% | -0.2% | 20.8% | 14.5% | 37.4% | ||
| Next Fiscal Year | 11.9% | 10.7% | 10.6% | 18.9% | 19.6% | 58.4% | ||
| Two Fiscal Years Forward | 12.4% | 12.7% | 18.9% | 17.7% | 18.5% | 43.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.5x | 0.6x | 1.1x | 2.0x | 0.8x | 0.8x | ||
| Price / LTM EPS | 38.7x | 15.0x | -929.7x | 19.5x | 16.4x | 14.4x | ||
| Price / Book | 2.0x | 1.5x | 1.3x | 3.9x | 2.2x | 4.5x | ||
| Price / Fwd Book | 2.0x | 1.4x | 3.1x | 3.3x | 2.1x | 4.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 2.0x | 3.9x | |||||
| Historical P/B Ratio | 6.4x | 33.1x | 290.0x | |||||
| Selected P/B Multiple | 5.0x | 5.2x | 5.5x | |||||
| (x) Book Value | 953 | 953 | 953 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRS | GEF | IP | PKG | SLGN | SDA | |
| Value of Common Equity | 1,444 | 3,158 | 25,102 | 17,554 | 4,961 | 4,247 | |
| (/) Shares Outstanding | 40.6 | 47.5 | 527.9 | 89.4 | 107.0 | 147.1 | |
| Implied Stock Price | 35.53 | 66.54 | 47.55 | 196.43 | 46.37 | 28.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 35.53 | 66.54 | 47.55 | 196.43 | 46.37 | 24.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |