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 | 10.7x - 11.9x | 11.3x |
| Selected Fwd P/E Multiple | 8.9x - 9.8x | 9.4x |
| Fair Value | €19.95 - €22.05 | €21 |
| Upside | -8.5% - 1.1% | -3.7% |
| Benchmarks | - | Full Ticker |
| Atlantic Union Bankshares Corporation | - | NYSE:AUB |
| ServisFirst Bancshares, Inc. | - | NYSE:SFBS |
| Colony Bankcorp, Inc. | - | NYSE:CBAN |
| Cadence Bank | - | NYSE:CADE |
| Columbia Banking System, Inc. | - | NasdaqGS:COLB |
| United Community Banks, Inc. | - | DB:UCBN |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AUB | SFBS | CBAN | CADE | COLB | UCBN | |||
| NYSE:AUB | NYSE:SFBS | NYSE:CBAN | NYSE:CADE | NasdaqGS:COLB | DB:UCBN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.4% | 8.8% | 18.5% | 17.0% | 8.6% | 5.8% | ||
| 3Y CAGR | -7.8% | 3.0% | 8.6% | 44.8% | 8.3% | -2.2% | ||
| Latest Twelve Months | 3.8% | 9.9% | 9.8% | 8958.0% | 53.0% | 35.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 31.0% | 52.6% | 18.1% | 29.7% | -8.5% | 30.3% | ||
| Prior Fiscal Year | 28.3% | 50.4% | 19.7% | -0.5% | 19.5% | 22.5% | ||
| Latest Fiscal Year | 25.7% | 49.5% | 21.2% | 29.9% | 29.3% | 27.1% | ||
| Latest Twelve Months | 25.7% | 49.5% | 21.2% | 29.9% | 29.3% | 27.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.5x | 8.3x | 2.3x | 3.0x | 2.6x | 3.3x | ||
| LTM P/E Ratio | 17.3x | 16.8x | 10.8x | 10.0x | 8.7x | 12.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.7x | 10.8x | 17.3x | |||||
| Historical LTM P/E Ratio | 11.9x | 14.1x | 16.4x | |||||
| Selected P/E Multiple | 10.7x | 11.3x | 11.9x | |||||
| (x) LTM Net Income | 245 | 245 | 245 | |||||
| (=) Equity Value | 2,624 | 2,762 | 2,901 | |||||
| (/) Shares Outstanding | 119.5 | 119.5 | 119.5 | |||||
| Implied Value Range | 21.96 | 23.12 | 24.27 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19.07 | 20.07 | 21.08 | 21.80 | ||||
| Upside / (Downside) | -12.5% | -7.9% | -3.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AUB | SFBS | CBAN | CADE | COLB | UCBN | |
| Value of Common Equity | 3,530 | 3,795 | 258 | 5,063 | 4,635 | 3,000 | |
| (/) Shares Outstanding | 143.5 | 54.6 | 17.5 | 183.5 | 210.1 | 119.5 | |
| Implied Stock Price | 24.60 | 69.50 | 14.74 | 27.59 | 22.06 | 25.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |
| Implied Stock Price (Trading Cur) | 24.60 | 69.50 | 14.74 | 27.59 | 22.06 | 21.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |