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 | 28.9x - 31.9x | 30.4x |
| Selected Fwd P/E Multiple | 21.8x - 24.1x | 22.9x |
| Fair Value | €10.75 - €11.89 | €11.32 |
| Upside | 3.2% - 14.1% | 8.6% |
| 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 / LTM EPS 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% | 12.0% | 6.7% | 12.7% | 34.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.9x | 9.3x | 11.7x | 17.7x | 9.2x | 19.1x | ||
| Price / LTM Sales | 0.7x | 2.7x | 2.3x | 5.0x | 2.7x | 9.0x | ||
| LTM P/E Ratio | -34.5x | 19.7x | 22.7x | 74.6x | 21.6x | 26.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -34.5x | 21.6x | 74.6x | |||||
| Historical LTM P/E Ratio | 25.6x | 34.9x | 62.6x | |||||
| Selected P/E Multiple | 28.9x | 30.4x | 31.9x | |||||
| (x) LTM Net Income | 360 | 360 | 360 | |||||
| (=) Equity Value | 10,401 | 10,948 | 11,495 | |||||
| (/) Shares Outstanding | 921.3 | 921.3 | 921.3 | |||||
| Implied Value Range | 11.29 | 11.88 | 12.48 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.29 | 11.88 | 12.48 | 10.42 | ||||
| Upside / (Downside) | 8.3% | 14.0% | 19.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TIT | KPN | 1SCMN | 1CLNX | TEL | WI8 | |
| Value of Common Equity | 9,465 | 15,322 | 30,323 | 22,866 | 220,761 | 9,600 | |
| (/) Shares Outstanding | 21,260.8 | 3,851.6 | 51.8 | 681.6 | 1,366.9 | 921.3 | |
| Implied Stock Price | 0.45 | 3.98 | 585.36 | 33.55 | 161.50 | 10.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.45 | 3.98 | 620.00 | 33.55 | 161.50 | 10.42 | |
| 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 | |