Vienna Insurance Group AG Wiener Versicherung Gruppe

股價

45.70 EUR

公允價值

45.22 EUR

Multiples Valuation: Price / Sales

股價

45.70 EUR

公允價值

45.22 EUR

看漲

-1.0%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	UQA	CS	MAP	AGS	AGEN	WSV2
	WBAG:UQA	WBAG:CS	WBAG:MAP	WBAG:AGS	WBAG:AGEN	DB:WSV2
Historical Sales Growth
5Y CAGR	3.4%	-7.3%	5.7%	-10.4%	-9.6%	3.5%
3Y CAGR	0.4%	-9.3%	13.8%	-14.2%	-16.7%	5.8%
Latest Twelve Months	9.0%	6.5%	-2.9%	13.0%	10.1%	12.2%

Historical Net Income Profit Margin
5 Year Average Margin	3.9%	6.2%	4.9%	12.9%	4.7%	4.2%
Prior Fiscal Year	5.0%	7.8%	2.3%	12.7%	7.3%	4.9%
Latest Fiscal Year	4.9%	7.8%	3.3%	13.1%	6.8%	5.1%
Latest Twelve Months	4.9%	7.8%	3.5%	13.1%	6.8%	5.1%

Current Trading Multiples
EV / LTM EBITDA	9.3x	NA	4.1x	13.8x	10.4x	4.9x
Price / LTM Sales	0.5x	0.9x	0.4x	1.3x	0.9x	0.5x
LTM P/E Ratio	10.8x	12.0x	10.1x	10.0x	12.8x	9.1x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.4x	0.9x	1.3x
Historical LTM P/S Ratio	0.2x	0.3x	0.5x

Selected Price / Sales Multiple	0.4x	0.5x	0.5x
(x) LTM Sales	12,578	12,578	12,578
(=) Equity Value	5,480	5,769	6,057
(/) Shares Outstanding	128.0	128.0	128.0
Implied Value Range	42.81	45.07	47.32
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	42.81	45.07	47.32		45.70
Upside / (Downside)	-6.3%	-1.4%	3.5%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	UQA	CS	MAP	AGS	AGEN	WSV2

Value of Common Equity	3,794	85,827	10,749	11,224	48,501	5,850
(/) Shares Outstanding	307.0	2,176.1	3,072.9	191.7	1,510.9	128.0
Implied Stock Price	12.36	39.44	3.50	58.55	32.10	45.70
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	12.36	39.44	3.50	58.55	32.10	45.70

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

載入錯誤