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。
10H
3.5%
MAQ
3.4%
CLVB
-3.3%
HK
前往
獲取50%折扣優惠
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
Tui AG
DB:TUI1
德國 / 非必需消費品 / 酒店、餐廳和休閒
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
價格/銷售倍數
股價
8.04
EUR
公允價值
10.81
EUR
Metrics
Range
Conclusion
Selected LTM Ps Multiple
0.2x - 0.2x
0.2x
Selected Fwd Ps Multiple
0.2x - 0.2x
0.2x
Fair Value
€10.27 - €11.35
€10.81
Upside
27.4% - 40.8%
34.1%
Benchmarks
Ticker
Full Ticker
HBX Group International plc
-
MUN:Q1D
Accor SA
-
XTRA:ACR
Dalata Hotel Group plc
-
DB:DHG
Meliá Hotels International, S.A.
-
DB:MEL
Carnival Corporation & plc
-
XTRA:POH1
TUI AG
-
DB:TUI1
Multiples Valuation: Price / Sales
分享
儲存
股價
8.04
EUR
公允價值
10.81
EUR
看漲
34.1%
Price / LTM Sales Multiple
Price / Fwd Sales Multiple
Fair Value
Benchmark Editor
Select Price / LTM Sales Ratio
Benchmark Companies
Q1D
ACR
DHG
MEL
POH1
TUI1
MUN:Q1D
XTRA:ACR
DB:DHG
DB:MEL
XTRA:POH1
DB:TUI1
Historical Sales Growth
5Y CAGR
NM-
6.7%
8.7%
2.4%
3.7%
4.1%
3Y CAGR
NM-
36.5%
50.3%
34.5%
135.8%
69.8%
Latest Twelve Months
NM
10.9%
7.3%
2.2%
10.8%
9.6%
Historical Net Income Profit Margin
5 Year Average Margin
-17.6%
-15.1%
-4.6%
-25.0%
-528.2%
-27.0%
Prior Fiscal Year
-11.4%
11.4%
14.8%
6.1%
-0.3%
1.5%
Latest Fiscal Year
-3.5%
10.3%
12.1%
7.0%
7.7%
2.2%
Latest Twelve Months
-17.9%
10.3%
12.1%
6.9%
9.7%
2.2%
Current Trading Multiples
EV / LTM EBITDA
9.5x
13.3x
11.9x
11.4x
9.5x
6.4x
Price / LTM Sales
3.9x
2.1x
2.1x
0.8x
1.5x
0.2x
LTM P/E Ratio
-21.6x
20.7x
17.1x
12.1x
15.3x
7.7x
Low
Mid
High
Benchmark LTM P/S Ratio
0.8x
2.1x
3.9x
Historical LTM P/S Ratio
0.1x
0.2x
1.6x
Selected Price / Sales Multiple
0.2x
0.2x
0.2x
(x) LTM Sales
23,791
23,791
23,791
(=) Equity Value
5,346
5,627
5,908
(/) Shares Outstanding
507.4
507.4
507.4
Implied Value Range
10.53
11.09
11.64
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
10.53
11.09
11.64
8.06
Upside / (Downside)
30.7%
37.6%
44.5%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
Q1D
ACR
DHG
MEL
POH1
TUI1
Value of Common Equity
2,626
11,886
1,346
1,701
39,154
4,089
(/) Shares Outstanding
247.2
240.6
211.3
220.2
1,454.0
507.4
Implied Stock Price
10.62
49.40
6.37
7.73
26.93
8.06
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.16
1.00
Implied Stock Price (Trading Cur)
10.62
49.40
6.37
7.73
23.25
8.06
Trading Currency
EUR
EUR
EUR
EUR
EUR
EUR
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.16
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी