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 P/E Multiple | 12.8x - 14.1x | 13.5x |
| Selected Fwd P/E Multiple | 12.7x - 14.1x | 13.4x |
| Fair Value | €12.06 - €13.33 | €12.70 |
| Upside | -19.1% - -10.5% | -14.8% |
| Benchmarks | - | Full Ticker |
| Sonoco Products Company | - | NYSE:SON |
| Sealed Air Corporation | - | NYSE:SEE |
| Silgan Holdings Inc. | - | NYSE:SLGN |
| Packaging Corporation of America | - | NYSE:PKG |
| Ball Corporation | - | NYSE:BALL |
| Toyo Seikan Group Holdings, Ltd. | - | DB:TQN |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SON | SEE | SLGN | PKG | BALL | TQN | |||
| NYSE:SON | NYSE:SEE | NYSE:SLGN | NYSE:PKG | NYSE:BALL | DB:TQN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -25.3% | -1.7% | 7.4% | 3.0% | -5.6% | 2.6% | ||
| 3Y CAGR | NM- | -18.1% | -8.4% | -1.4% | -21.5% | 13.1% | ||
| Latest Twelve Months | -82.1% | -20.6% | -15.2% | 5.3% | -12.4% | 8.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 8.1% | 5.6% | 9.8% | 10.6% | 2.7% | ||
| Prior Fiscal Year | 7.0% | 6.2% | 5.4% | 9.7% | 4.0% | 1.1% | ||
| Latest Fiscal Year | 1.3% | 5.0% | 4.7% | 9.5% | 3.6% | 2.4% | ||
| Latest Twelve Months | 1.3% | 5.0% | 4.7% | 9.5% | 3.6% | 2.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.9x | 8.0x | 10.2x | 11.5x | 10.8x | 3.6x | ||
| Price / LTM Sales | 0.9x | 0.8x | 0.9x | 2.1x | 1.2x | 0.4x | ||
| LTM P/E Ratio | 68.0x | 15.7x | 19.6x | 21.8x | 34.3x | 16.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.7x | 21.8x | 68.0x | |||||
| Historical LTM P/E Ratio | 6.9x | 19.1x | 44.4x | |||||
| Selected P/E Multiple | 12.8x | 13.5x | 14.1x | |||||
| (x) LTM Net Income | 24,068 | 24,068 | 24,068 | |||||
| (=) Equity Value | 307,645 | 323,836 | 340,028 | |||||
| (/) Shares Outstanding | 160.8 | 160.8 | 160.8 | |||||
| Implied Value Range | 1,913.04 | 2,013.73 | 2,114.41 | |||||
| FX Rate: JPY/EUR | 162.1 | 162.1 | 162.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.80 | 12.42 | 13.04 | 14.90 | ||||
| Upside / (Downside) | -20.8% | -16.6% | -12.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SON | SEE | SLGN | PKG | BALL | TQN | |
| Value of Common Equity | 4,606 | 4,227 | 5,416 | 17,432 | 14,531 | 388,432 | |
| (/) Shares Outstanding | 98.6 | 145.8 | 106.8 | 89.2 | 282.4 | 160.8 | |
| Implied Stock Price | 46.70 | 29.00 | 50.71 | 195.50 | 51.46 | 2,415.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 162.11 | |
| Implied Stock Price (Trading Cur) | 46.70 | 29.00 | 50.71 | 195.50 | 51.46 | 14.90 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 162.11 | |