Fabege AB (publ)(WILC)之PB Multiples

股價

6.88 EUR

公允價值

8.05 EUR

Multiples Valuation: Price / Book

股價

6.88 EUR

公允價值

8.05 EUR

看漲

18.1%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	DIOS	PNDX B	ATRLJ B	FPAR A	HUFV A	WILC
	OM:DIOS	OM:PNDXB	OM:ATRLJB	OM:FPARA	OM:HUFVA	DB:WILC
Historical Net Income Growth
5Y CAGR	-7.9%	-9.0%	-21.3%	-27.1%	-35.0%	NM-
3Y CAGR	-33.1%	40.4%	-39.1%	-42.3%	-50.2%	NM-
Latest Twelve Months	181.3%	388.7%	189.1%	142.4%	118.9%	96.1%

Historical Net Income Profit Margin
5 Year Average Margin	41.9%	19.2%	67.0%	66.1%	13.0%	63.4%
Prior Fiscal Year	-33.9%	-8.5%	-27.7%	-68.2%	-65.1%	-139.2%
Latest Fiscal Year	27.3%	23.7%	21.1%	28.3%	11.5%	-5.9%
Latest Twelve Months	27.3%	23.7%	21.1%	28.3%	11.5%	-5.9%

Return on Equity
5 Year Average Margin	8.3%	3.8%	8.1%	8.3%	1.0%	3.6%
Prior Fiscal Year	-7.4%	-1.9%	-3.4%	-9.9%	-6.4%	-13.0%
Latest Twelve Months	6.1%	5.4%	3.1%	4.4%	1.3%	-0.5%
Next Fiscal Year	5.5%	6.5%	3.9%	4.3%	3.7%	3.4%
Two Fiscal Years Forward	5.7%	6.7%	3.8%	4.3%	3.7%	3.4%

Current Trading Multiples
Price / LTM Sales	3.6x	4.0x	4.7x	4.1x	6.8x	6.8x
Price / LTM EPS	13.2x	17.0x	22.2x	14.6x	59.6x	-113.6x
Price / Book	0.8x	0.9x	0.7x	0.6x	0.8x	0.6x
Price / Fwd Book	0.7x	0.8x	0.7x	0.6x	0.7x	0.6x


	Low	Mid	High

Benchmark P/B Ratio	0.6x	0.8x	0.9x
Historical P/B Ratio	0.6x	0.8x	1.1x

Selected P/B Multiple	0.7x	0.7x	0.8x
(x) Book Value	38,445	38,445	38,445

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	DIOS	PNDX B	ATRLJ B	FPAR A	HUFV A	WILC

Value of Common Equity	8,677	28,762	18,865	9,461	21,748	23,800
(/) Shares Outstanding	141.4	194.6	630.5	197.6	202.3	314.6
Implied Stock Price	61.35	147.80	29.92	47.89	107.50	75.66
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	11.10
Implied Stock Price (Trading Cur)	61.35	147.80	29.92	47.89	107.50	6.82

Trading Currency	SEK	SEK	SEK	SEK	SEK	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	11.10

載入錯誤