載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
WUG3
5.8%
TUZA
3.1%
NWX
-2.6%
HK
前往
早鳥優惠
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
在 ProPicks 策略中拉升 160%+ 之後,本站 AI 是否仍認為 ViaSat 有成長空間?
取得清單
InnoTec TSS AG
DB:TSS
德國 / 工業 / 建築產品
加入觀察名單
貨幣
€
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
企業價值/息稅前利潤倍數
股價
6.40
EUR
公允價值
7.66
EUR
Metrics
Range
Conclusion
Selected LTM EBIT Multiple
7.5x - 8.3x
7.9x
Selected Fwd EBIT Multiple
6.8x - 7.5x
7.2x
Fair Value
€7.31 - €8
€7.66
Upside
10.7% - 21.2%
16.0%
Benchmarks
Ticker
Full Ticker
Westag AG
WUG
HMSE:WUG
Pilkington Deutschland AG
FDD
HMSE:FDD
STEICO SE
ST5
DB:ST5
Villeroy & Boch AG
VIB3
DB:VIB3
LapWall Oyj
QJ1
DB:QJ1
InnoTec TSS AG
TSS
DB:TSS
-
-
-
Multiples Valuation: EV / EBIT
分享
儲存
股價
6.40
EUR
公允價值
7.66
EUR
看漲
16.0%
LTM EBIT Multiple
Proj EBIT Multiple
Fair Value
Benchmark Editor
Select LTM EBIT Multiple
Benchmark Companies
WUG
FDD
ST5
VIB3
QJ1
TSS
HMSE:WUG
HMSE:FDD
DB:ST5
DB:VIB3
DB:QJ1
DB:TSS
Historical EBIT Growth
5Y CAGR
40.8%
NM-
-1.4%
27.4%
NM-
-7.8%
3Y CAGR
NM-
NM-
-25.3%
-28.8%
NM-
-12.2%
Latest Twelve Months
89.7%
-287.0%
-76.9%
126.3%
-2.5%
1.4%
Historical EBIT Profit Margin
5 Year Average Margin
1.0%
-7.3%
11.3%
6.9%
9.6%
9.8%
Prior Fiscal Year
1.6%
-5.3%
7.0%
6.2%
7.7%
7.5%
Latest Fiscal Year
3.6%
-27.0%
7.3%
2.3%
9.7%
7.3%
Latest Twelve Months
3.6%
-27.0%
2.9%
3.3%
7.8%
6.8%
Current Trading Multiples
EV / LTM Revenue
0.56x
2.16x
1.07x
0.60x
1.68x
0.48x
EV / LTM EBITDA
7.3x
-9.9x
6.5x
9.8x
13.1x
4.5x
EV / LTM EBIT
15.7x
-8.0x
36.9x
18.2x
21.6x
7.0x
Low
Mid
High
Benchmark EV / LTM EBIT
-8.0x
18.2x
36.9x
Historical EV / LTM EBIT
5.0x
5.8x
7.9x
Selected EV / LTM EBIT
7.5x
7.9x
8.3x
(x) LTM EBIT
8
8
8
(=) Implied Enterprise Value
60
64
67
(-) Non-shareholder Claims *
7
7
7
(=) Equity Value
67
71
74
(/) Shares Outstanding
9.6
9.6
9.6
Implied Value Range
7.04
7.37
7.71
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
7.04
7.37
7.71
6.60
Upside / (Downside)
6.7%
11.7%
16.8%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Waterfall
Benchmark Companies
(in millions)
WUG
FDD
ST5
VIB3
QJ1
TSS
Enterprise Value
101
672
405
894
67
56
(+) Cash & Short Term Investments
30
0
39
70
3
16
(+) Investments & Other
3
0
0
41
0
0
(-) Debt
0
0
(170)
(571)
(13)
(9)
(-) Other Liabilities
0
0
0
(0)
0
(0)
(-) Preferred Stock
0
0
0
0
0
0
(-) Other
0
0
0
0
0
0
Value of Common Equity
135
672
274
433
57
63
(/) Shares Outstanding
4.3
2.7
14.1
26.7
14.5
9.6
Implied Stock Price
31.00
248.00
19.46
16.25
3.89
6.60
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
31.00
248.00
19.46
16.25
3.89
6.60
Trading Currency
EUR
EUR
EUR
EUR
EUR
EUR
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
1.00
版權所有。
使用條款
繁體中文
English (US)
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
English (Nigeria)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
العربية
Ελληνικά
Svenska
Suomi
עברית
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी