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 | 10.1x - 11.1x | 10.6x |
Selected Fwd Ps Multiple | 9.1x - 10.1x | 9.6x |
Fair Value | €8.34 - €9.22 | €8.78 |
Upside | -19.2% - -10.7% | -15.0% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
B3 S.A. - Brasil, Bolsa, Balcão | - | BOVESPA:B3SA3 |
TMX Group Limited | - | TSX:X |
ASX Limited | - | ASX:ASX |
CME Group Inc. | - | DB:MX4A |
Bursa Malaysia Berhad | - | KLSE:BURSA |
Singapore Exchange Limited | - | DB:SOU |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
B3SA3 | X | ASX | MX4A | BURSA | SOU | |||
BOVESPA:B3SA3 | TSX:X | ASX:ASX | DB:MX4A | KLSE:BURSA | DB:SOU | |||
Historical Sales Growth | ||||||||
5Y CAGR | 10.0% | 12.6% | 7.7% | 4.7% | 9.3% | 6.2% | ||
3Y CAGR | 0.9% | 14.2% | 15.8% | 9.3% | 0.7% | 5.3% | ||
Latest Twelve Months | 8.3% | 23.6% | 10.0% | 11.1% | 20.7% | 8.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 48.1% | 37.2% | 37.7% | 54.2% | 42.2% | 45.0% | ||
Prior Fiscal Year | 46.3% | 29.8% | 22.6% | 57.2% | 41.1% | 47.8% | ||
Latest Fiscal Year | 48.1% | 33.0% | 30.0% | 56.9% | 39.7% | 48.5% | ||
Latest Twelve Months | 48.9% | 29.2% | 29.3% | 57.9% | 39.0% | 49.7% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 10.2x | 21.2x | 9.9x | 22.4x | 13.0x | 21.7x | ||
Price / LTM Sales | 6.8x | 10.3x | 8.2x | 15.6x | 7.9x | 12.7x | ||
LTM P/E Ratio | 13.9x | 35.3x | 28.0x | 26.9x | 20.2x | 25.6x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 6.8x | 8.2x | 15.6x | |||||
Historical LTM P/S Ratio | 8.3x | 8.8x | 11.2x | |||||
Selected Price / Sales Multiple | 10.1x | 10.6x | 11.1x | |||||
(x) LTM Sales | 1,322 | 1,322 | 1,322 | |||||
(=) Equity Value | 13,284 | 13,984 | 14,683 | |||||
(/) Shares Outstanding | 1,068.9 | 1,068.9 | 1,068.9 | |||||
Implied Value Range | 12.43 | 13.08 | 13.74 | |||||
FX Rate: SGD/EUR | 1.5 | 1.5 | 1.5 | Market Price | ||||
Implied Value Range (Trading Cur) | 8.40 | 8.84 | 9.28 | 10.33 | ||||
Upside / (Downside) | -18.7% | -14.4% | -10.1% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | B3SA3 | X | ASX | MX4A | BURSA | SOU | |
Value of Common Equity | 66,454 | 15,637 | 13,658 | 99,817 | 6,143 | 16,336 | |
(/) Shares Outstanding | 5,212.0 | 278.1 | 193.9 | 360.4 | 809.3 | 1,068.9 | |
Implied Stock Price | 12.75 | 56.23 | 70.45 | 276.98 | 7.59 | 15.28 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.14 | 1.00 | 1.48 | |
Implied Stock Price (Trading Cur) | 12.75 | 56.23 | 70.45 | 242.30 | 7.59 | 10.33 | |
Trading Currency | BRL | CAD | AUD | EUR | MYR | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.14 | 1.00 | 1.48 |