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 | 2.0x - 2.2x | 2.1x |
Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
Fair Value | €47.73 - €52.75 | €50.24 |
Upside | -8.3% - 1.3% | -3.5% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Beiersdorf Aktiengesellschaft | - | LSE:0DQ7 |
L'Oréal S.A. | - | LSE:0NZM |
Puig Brands, S.A. | - | BATS-CHIXE:PUIGE |
Kenvue Inc. | - | NYSE:KVUE |
Kao Corporation | - | OTCPK:KAOC.F |
Unilever PLC | - | DB:UNVB |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
0DQ7 | 0NZM | PUIGE | KVUE | KAOC.F | UNVB | |||
LSE:0DQ7 | LSE:0NZM | BATS-CHIXE:PUIGE | NYSE:KVUE | OTCPK:KAOC.F | DB:UNVB | |||
Historical Sales Growth | ||||||||
5Y CAGR | 5.2% | 7.8% | 18.7% | 1.5% | 1.6% | 3.2% | ||
3Y CAGR | 8.9% | 10.4% | 22.8% | 0.9% | 4.7% | 5.0% | ||
Latest Twelve Months | 4.3% | 2.6% | 11.3% | -1.2% | 6.6% | -0.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 8.7% | 14.4% | 8.6% | 9.2% | 6.6% | 12.2% | ||
Prior Fiscal Year | 7.8% | 15.0% | 10.8% | 10.8% | 2.9% | 10.9% | ||
Latest Fiscal Year | 9.3% | 14.7% | 11.1% | 6.7% | 6.6% | 9.5% | ||
Latest Twelve Months | 9.3% | 14.0% | 11.1% | 6.9% | 6.9% | 9.3% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 10.5x | 19.6x | 13.0x | 14.0x | 12.5x | 13.2x | ||
Price / LTM Sales | 2.2x | 4.6x | 1.9x | 2.7x | 1.9x | 2.2x | ||
LTM P/E Ratio | 23.6x | 32.6x | 16.8x | 39.0x | 27.3x | 23.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 1.9x | 2.2x | 4.6x | |||||
Historical LTM P/S Ratio | 1.8x | 2.2x | 2.5x | |||||
Selected Price / Sales Multiple | 2.0x | 2.1x | 2.2x | |||||
(x) LTM Sales | 59,771 | 59,771 | 59,771 | |||||
(=) Equity Value | 118,236 | 124,459 | 130,682 | |||||
(/) Shares Outstanding | 2,491.4 | 2,491.4 | 2,491.4 | |||||
Implied Value Range | 47.46 | 49.96 | 52.45 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 47.46 | 49.96 | 52.45 | 52.06 | ||||
Upside / (Downside) | -8.8% | -4.0% | 0.8% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 0DQ7 | 0NZM | PUIGE | KVUE | KAOC.F | UNVB | |
Value of Common Equity | 21,509 | 199,765 | 8,928 | 41,163 | 3,196,316 | 129,700 | |
(/) Shares Outstanding | 220.6 | 533.2 | 563.3 | 1,919.9 | 464.5 | 2,491.4 | |
Implied Stock Price | 97.50 | 374.65 | 15.85 | 21.44 | 6,880.66 | 52.06 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 147.31 | 1.00 | |
Implied Stock Price (Trading Cur) | 97.50 | 374.65 | 15.85 | 21.44 | 46.71 | 52.06 | |
Trading Currency | EUR | EUR | EUR | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 147.31 | 1.00 |