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 | 32.5x - 35.9x | 34.2x |
| Selected Fwd P/E Multiple | 34.4x - 38.1x | 36.2x |
| Fair Value | €175.61 - €194.10 | €184.86 |
| Upside | -6.6% - 3.2% | -1.7% |
| Benchmarks | - | Full Ticker |
| Church & Dwight Co., Inc. | - | NYSE:CHD |
| Kimberly-Clark Corporation | - | NasdaqGS:KMB |
| The Procter & Gamble Company | - | NYSE:PG |
| Colgate-Palmolive Company | - | NYSE:CL |
| Reynolds Consumer Products Inc. | - | NasdaqGS:REYN |
| WD-40 Company | - | DB:WD1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CHD | KMB | PG | CL | REYN | WD1 | |||
| NYSE:CHD | NasdaqGS:KMB | NYSE:PG | NYSE:CL | NasdaqGS:REYN | DB:WD1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -1.0% | 3.4% | 4.2% | 4.1% | 9.4% | 4.5% | ||
| 3Y CAGR | -10.9% | 11.9% | 2.7% | 10.1% | 2.8% | -0.3% | ||
| Latest Twelve Months | -34.5% | 16.9% | 7.5% | 2.4% | -13.3% | 24.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.4% | 10.7% | 18.3% | 13.8% | 8.8% | 13.4% | ||
| Prior Fiscal Year | 12.9% | 8.6% | 17.4% | 11.8% | 7.9% | 12.2% | ||
| Latest Fiscal Year | 9.6% | 12.7% | 18.6% | 14.4% | 9.5% | 11.8% | ||
| Latest Twelve Months | 8.7% | 12.4% | 18.6% | 14.5% | 8.5% | 14.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.0x | 13.3x | 16.0x | 15.9x | 9.7x | 28.4x | ||
| Price / LTM Sales | 3.7x | 2.2x | 4.3x | 3.4x | 1.3x | 4.9x | ||
| LTM P/E Ratio | 43.1x | 18.0x | 23.2x | 23.7x | 15.2x | 34.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.2x | 23.2x | 43.1x | |||||
| Historical LTM P/E Ratio | 40.5x | 45.6x | 56.6x | |||||
| Selected P/E Multiple | 32.5x | 34.2x | 35.9x | |||||
| (x) LTM Net Income | 86 | 86 | 86 | |||||
| (=) Equity Value | 2,802 | 2,950 | 3,097 | |||||
| (/) Shares Outstanding | 13.5 | 13.5 | 13.5 | |||||
| Implied Value Range | 207.07 | 217.97 | 228.87 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 176.86 | 186.17 | 195.48 | 188.00 | ||||
| Upside / (Downside) | -5.9% | -1.0% | 4.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CHD | KMB | PG | CL | REYN | WD1 | |
| Value of Common Equity | 22,486 | 44,256 | 360,116 | 68,416 | 4,819 | 2,979 | |
| (/) Shares Outstanding | 243.6 | 331.8 | 2,342.4 | 808.2 | 210.3 | 13.5 | |
| Implied Stock Price | 92.31 | 133.39 | 153.74 | 84.65 | 22.91 | 220.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 92.31 | 133.39 | 153.74 | 84.65 | 22.91 | 188.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |