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 | 36.5x - 40.3x | 38.4x |
| Selected Fwd P/E Multiple | 22.7x - 25.1x | 23.9x |
| Fair Value | €177.24 - €195.90 | €186.57 |
| Upside | -14.8% - -5.8% | -10.3% |
| Benchmarks | - | Full Ticker |
| Curtiss-Wright Corporation | - | NYSE:CW |
| Leonardo DRS, Inc. | - | NasdaqGS:DRS |
| Moog Inc. | - | NYSE:MOG.A |
| Hexcel Corporation | - | NYSE:HXL |
| HEICO Corporation | - | NYSE:HEI |
| Woodward, Inc. | - | DB:WW1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CW | DRS | MOG.A | HXL | HEI | WW1 | |||
| NYSE:CW | NasdaqGS:DRS | NYSE:MOG.A | NYSE:HXL | NYSE:HEI | DB:WW1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.7% | 23.2% | 3.5% | -15.5% | 9.4% | 7.5% | ||
| 3Y CAGR | 15.5% | 11.4% | 9.6% | 101.7% | 19.1% | 21.4% | ||
| Latest Twelve Months | 15.0% | 33.0% | 3.9% | -17.8% | 35.6% | 4.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.4% | 7.5% | 4.4% | 4.9% | 16.5% | 9.2% | ||
| Prior Fiscal Year | 12.5% | 5.9% | 5.2% | 5.9% | 13.6% | 8.0% | ||
| Latest Fiscal Year | 13.0% | 6.6% | 5.7% | 6.9% | 13.3% | 11.2% | ||
| Latest Twelve Months | 13.7% | 7.3% | 5.7% | 4.7% | 14.5% | 11.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.7x | 26.9x | 15.2x | 17.1x | 36.0x | 27.7x | ||
| Price / LTM Sales | 5.6x | 3.2x | 1.6x | 2.6x | 9.0x | 4.3x | ||
| LTM P/E Ratio | 40.9x | 44.3x | 28.6x | 56.0x | 61.9x | 37.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 28.6x | 44.3x | 61.9x | |||||
| Historical LTM P/E Ratio | 20.0x | 28.8x | 36.8x | |||||
| Selected P/E Multiple | 36.5x | 38.4x | 40.3x | |||||
| (x) LTM Net Income | 388 | 388 | 388 | |||||
| (=) Equity Value | 14,143 | 14,888 | 15,632 | |||||
| (/) Shares Outstanding | 60.0 | 60.0 | 60.0 | |||||
| Implied Value Range | 235.85 | 248.27 | 260.68 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 201.44 | 212.04 | 222.65 | 208.00 | ||||
| Upside / (Downside) | -3.2% | 1.9% | 7.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CW | DRS | MOG.A | HXL | HEI | WW1 | |
| Value of Common Equity | 18,543 | 11,108 | 6,045 | 4,970 | 37,972 | 14,604 | |
| (/) Shares Outstanding | 37.7 | 266.1 | 31.7 | 79.6 | 122.0 | 60.0 | |
| Implied Stock Price | 492.15 | 41.74 | 190.83 | 62.46 | 311.20 | 243.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 492.15 | 41.74 | 190.83 | 62.46 | 311.20 | 208.00 | |
| 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 | |