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 Pb Multiple | 2.4x - 2.7x | 2.5x |
| Historical Pb Multiple | 2.1x - 2.5x | 2.3x |
| Fair Value | €9.60 - €10.61 | €10.11 |
| Upside | -6.7% - 3.1% | -1.8% |
| Benchmarks | - | Full Ticker |
| Telecom Italia S.p.A. | - | BIT:TIT |
| Koninklijke KPN N.V. | - | ENXTAM:KPN |
| Swisscom AG | - | BIT:1SCMN |
| Cellnex Telecom, S.A. | - | BIT:1CLNX |
| Telenor ASA | - | OB:TEL |
| Infrastrutture Wireless Italiane S.p.A. | - | DB:WI8 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TIT | KPN | 1SCMN | 1CLNX | TEL | WI8 | |||
| BIT:TIT | ENXTAM:KPN | BIT:1SCMN | BIT:1CLNX | OB:TEL | DB:WI8 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 5.4% | -1.6% | NM- | 16.9% | 20.5% | ||
| 3Y CAGR | NM- | -14.4% | -5.6% | NM- | 48.7% | 22.7% | ||
| Latest Twelve Months | -196.8% | -2.0% | -21.6% | 152.9% | 12.2% | 1.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.4% | 15.9% | 14.7% | -8.8% | 26.1% | 30.7% | ||
| Prior Fiscal Year | -3.0% | 14.7% | 15.5% | -7.8% | -6.1% | 35.4% | ||
| Latest Fiscal Year | -1.1% | 14.2% | 14.0% | -0.7% | 23.3% | 34.2% | ||
| Latest Twelve Months | -1.9% | 13.5% | 10.2% | 6.7% | 12.7% | 34.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -6.6% | 26.5% | 15.6% | -1.9% | 22.2% | 6.5% | ||
| Prior Fiscal Year | -3.0% | 22.3% | 15.0% | -2.1% | -7.8% | 7.7% | ||
| Latest Twelve Months | -2.3% | 22.1% | 11.5% | 2.1% | 15.8% | 9.5% | ||
| Next Fiscal Year | -0.7% | 24.4% | 10.8% | -0.7% | 16.3% | 9.8% | ||
| Two Fiscal Years Forward | 2.0% | 28.2% | 12.0% | -0.2% | 18.7% | 11.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 2.7x | 2.3x | 5.1x | 2.8x | 9.0x | ||
| Price / LTM EPS | -35.7x | 19.8x | 22.5x | 75.6x | 22.1x | 26.5x | ||
| Price / Book | 0.8x | 4.5x | 2.6x | 1.6x | 3.5x | 2.6x | ||
| Price / Fwd Book | 0.8x | 4.4x | 2.4x | 1.5x | 3.0x | 2.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 2.6x | 4.5x | |||||
| Historical P/B Ratio | 2.1x | 2.3x | 2.5x | |||||
| Selected P/B Multiple | 2.4x | 2.5x | 2.7x | |||||
| (x) Book Value | 3,677 | 3,677 | 3,677 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TIT | KPN | 1SCMN | 1CLNX | TEL | WI8 | |
| Value of Common Equity | 9,754 | 15,349 | 30,067 | 20,263 | 226,080 | 9,481 | |
| (/) Shares Outstanding | 21,260.8 | 3,851.6 | 51.8 | 681.6 | 1,366.9 | 921.3 | |
| Implied Stock Price | 0.46 | 3.99 | 580.43 | 29.73 | 165.40 | 10.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.46 | 3.99 | 615.00 | 29.73 | 165.40 | 10.29 | |
| Trading Currency | EUR | EUR | EUR | EUR | NOK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 1.00 | |