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 | 2.7x - 3.0x | 2.9x |
| Selected Fwd Ps Multiple | 2.9x - 3.2x | 3.0x |
| Fair Value | €2.37 - €2.62 | €2.49 |
| Upside | 6.8% - 18.0% | 12.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Schroders plc | - | LSE:SDR |
| Jupiter Fund Management Plc | - | LSE:JUP |
| 3i Group plc | - | LSE:III |
| Janus Henderson Group plc | - | LSE:0RPW |
| Ninety One Group | - | LSE:N91 |
| Aberdeen Group Plc | - | DB:T3V2 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SDR | JUP | III | 0RPW | N91 | T3V2 | |||
| LSE:SDR | LSE:JUP | LSE:III | LSE:0RPW | LSE:N91 | DB:T3V2 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.0% | -0.8% | 73.7% | 2.4% | -0.5% | -18.7% | ||
| 3Y CAGR | -0.3% | -13.8% | 7.3% | -3.7% | -3.6% | -6.7% | ||
| Latest Twelve Months | 3.1% | -4.8% | 29.4% | 16.1% | 1.0% | -5.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.4% | 15.3% | 94.6% | 17.9% | 27.0% | 25.0% | ||
| Prior Fiscal Year | 13.0% | -3.5% | 96.5% | 18.1% | 27.9% | 0.1% | ||
| Latest Fiscal Year | 13.8% | 17.9% | 97.9% | 16.1% | 25.2% | 17.3% | ||
| Latest Twelve Months | 11.6% | 17.0% | 97.9% | 15.8% | 25.2% | 24.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.8x | 3.2x | 2.7x | 8.3x | 7.1x | 2.4x | ||
| Price / LTM Sales | 1.9x | 1.9x | 7.3x | 2.7x | 2.8x | 2.6x | ||
| LTM P/E Ratio | 16.2x | 11.1x | 7.5x | 16.9x | 11.2x | 10.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.9x | 2.7x | 7.3x | |||||
| Historical LTM P/S Ratio | 1.8x | 2.1x | 2.4x | |||||
| Selected Price / Sales Multiple | 2.7x | 2.9x | 3.0x | |||||
| (x) LTM Sales | 1,330 | 1,330 | 1,330 | |||||
| (=) Equity Value | 3,641 | 3,832 | 4,024 | |||||
| (/) Shares Outstanding | 1,788.2 | 1,788.2 | 1,788.2 | |||||
| Implied Value Range | 2.04 | 2.14 | 2.25 | |||||
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.36 | 2.48 | 2.60 | 2.22 | ||||
| Upside / (Downside) | 6.1% | 11.7% | 17.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SDR | JUP | III | 0RPW | N91 | T3V2 | |
| Value of Common Equity | 5,878 | 657 | 38,251 | 6,948 | 1,705 | 3,432 | |
| (/) Shares Outstanding | 1,568.2 | 528.6 | 965.4 | 156.0 | 888.4 | 1,788.2 | |
| Implied Stock Price | 3.75 | 1.24 | 39.62 | 44.55 | 1.92 | 1.92 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |
| Implied Stock Price (Trading Cur) | 3.75 | 1.24 | 39.62 | 44.55 | 1.92 | 2.22 | |
| Trading Currency | GBP | GBP | GBP | USD | GBP | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |