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 | 1.2x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.1x |
| Fair Value | €52.95 - €58.52 | €55.73 |
| Upside | 43.8% - 58.9% | 51.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| GlobalWafers Co., Ltd. | - | BDL:GLOBW |
| Sumco Corporation | - | DB:S3X |
| SUSS MicroTec SE | - | XTRA:SMHN |
| AIXTRON SE | - | XTRA:AIXA |
| Infineon Technologies AG | - | XTRA:IFX |
| Siltronic AG | - | DB:WAF |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GLOBW | S3X | SMHN | AIXA | IFX | WAF | |||
| BDL:GLOBW | DB:S3X | XTRA:SMHN | XTRA:AIXA | XTRA:IFX | DB:WAF | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.5% | 5.8% | 15.8% | 19.5% | 13.2% | 2.1% | ||
| 3Y CAGR | 0.8% | 5.7% | 19.2% | 13.9% | 10.6% | 0.2% | ||
| Latest Twelve Months | -5.9% | 0.0% | 42.5% | 0.6% | -3.6% | -0.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 22.1% | 12.5% | 10.0% | 19.0% | 11.7% | 15.3% | ||
| Prior Fiscal Year | 28.0% | 15.0% | 5.7% | 23.0% | 19.1% | 12.2% | ||
| Latest Fiscal Year | 15.7% | 5.0% | 11.7% | 16.8% | 11.7% | 4.5% | ||
| Latest Twelve Months | 12.3% | 2.6% | 11.6% | 17.2% | 7.7% | 2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.3x | 7.4x | 5.5x | 9.7x | 11.4x | 7.1x | ||
| Price / LTM Sales | 2.8x | 1.1x | 1.1x | 2.5x | 3.1x | 0.8x | ||
| LTM P/E Ratio | 23.1x | 41.2x | 9.8x | 14.5x | 40.8x | 38.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.1x | 2.5x | 3.1x | |||||
| Historical LTM P/S Ratio | 1.0x | 1.6x | 3.2x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 1,393 | 1,393 | 1,393 | |||||
| (=) Equity Value | 1,634 | 1,720 | 1,806 | |||||
| (/) Shares Outstanding | 30.0 | 30.0 | 30.0 | |||||
| Implied Value Range | 54.46 | 57.33 | 60.20 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 54.46 | 57.33 | 60.20 | 36.82 | ||||
| Upside / (Downside) | 47.9% | 55.7% | 63.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GLOBW | S3X | SMHN | AIXA | IFX | WAF | |
| Value of Common Equity | 172,983 | 423,896 | 590 | 1,536 | 46,076 | 1,105 | |
| (/) Shares Outstanding | 478.1 | 349.7 | 19.1 | 112.7 | 1,299.4 | 30.0 | |
| Implied Stock Price | 361.80 | 1,212.13 | 30.86 | 13.63 | 35.46 | 36.82 | |
| FX Conversion Rate to Trading Currency | 29.90 | 172.03 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.10 | 7.05 | 30.86 | 13.63 | 35.46 | 36.82 | |
| Trading Currency | USD | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 29.90 | 172.03 | 1.00 | 1.00 | 1.00 | 1.00 | |