載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
0FV
25.4%
MRX
18.1%
GFG
-11.2%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
加入觀察名單
貨幣
-
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
企業價值/息稅前利潤倍數
股價
32.68
EUR
公允價值
41.54
EUR
Metrics
Range
Conclusion
Selected LTM EBIT Multiple
22.7x - 25.1x
23.9x
Selected Fwd EBIT Multiple
14.4x - 16.0x
15.2x
Fair Value
€39.66 - €43.41
€41.54
Upside
16.7% - 27.7%
22.2%
Benchmarks
Ticker
Full Ticker
Westwing Group SE
WEW
XTRA:WEW
The Platform Group AG
TPG
XTRA:TPG
Global Fashion Group S.A.
GFG
XTRA:GFG
SRP Groupe S.A.
19R
DB:19R
BHG Group AB (publ)
7B1
DB:7B1
Zalando SE
ZAL
DB:ZAL
-
-
-
Multiples Valuation: EV / EBIT
分享
儲存
股價
32.68
EUR
公允價值
41.54
EUR
看漲
22.2%
LTM EBIT Multiple
Proj EBIT Multiple
Fair Value
Benchmark Editor
Select LTM EBIT Multiple
Benchmark Companies
WEW
TPG
GFG
19R
7B1
ZAL
XTRA:WEW
XTRA:TPG
XTRA:GFG
DB:19R
DB:7B1
DB:ZAL
Historical EBIT Growth
5Y CAGR
NM-
38.7%
NM-
NM-
NM-
17.0%
3Y CAGR
-45.8%
45.9%
NM-
NM-
NM-
-2.7%
Latest Twelve Months
169.6%
530.1%
36.5%
-645.8%
-169.2%
75.5%
Historical EBIT Profit Margin
5 Year Average Margin
0.2%
2.4%
-9.4%
0.8%
2.6%
3.0%
Prior Fiscal Year
-1.1%
5.3%
-14.5%
1.0%
-1.4%
2.2%
Latest Fiscal Year
0.7%
3.1%
-10.4%
-5.6%
-3.3%
3.7%
Latest Twelve Months
0.7%
4.2%
-10.4%
-5.6%
-2.5%
3.7%
Current Trading Multiples
EV / LTM Revenue
0.25x
0.43x
-0.06x
0.10x
0.66x
0.74x
EV / LTM EBITDA
18.6x
7.8x
0.7x
-3.2x
26.7x
14.6x
EV / LTM EBIT
34.3x
10.3x
0.5x
-1.8x
-26.3x
20.0x
Low
Mid
High
Benchmark EV / LTM EBIT
-26.3x
0.5x
34.3x
Historical EV / LTM EBIT
20.0x
44.1x
67.1x
Selected EV / LTM EBIT
22.7x
23.9x
25.1x
(x) LTM EBIT
392
392
392
(=) Implied Enterprise Value
8,894
9,362
9,830
(-) Non-shareholder Claims *
1,048
1,048
1,048
(=) Equity Value
9,941
10,409
10,877
(/) Shares Outstanding
259.4
259.4
259.4
Implied Value Range
38.33
40.13
41.94
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
38.33
40.13
41.94
34.00
Upside / (Downside)
12.7%
18.0%
23.3%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Waterfall
Benchmark Companies
(in millions)
WEW
TPG
GFG
19R
7B1
ZAL
Enterprise Value
110
262
(42)
58
6,348
7,771
(+) Cash & Short Term Investments
69
15
211
46
420
2,677
(+) Investments & Other
0
0
0
0
0
96
(-) Debt
(33)
(77)
(103)
(37)
(2,799)
(1,726)
(-) Other Liabilities
0
(2)
3
0
(195)
0
(-) Preferred Stock
0
0
0
0
0
0
(-) Other
0
0
0
0
0
0
Value of Common Equity
145
199
68
67
3,773
8,819
(/) Shares Outstanding
18.8
20.2
225.4
115.1
179.2
259.4
Implied Stock Price
7.70
9.82
0.30
0.58
21.05
34.00
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
10.96
1.00
Implied Stock Price (Trading Cur)
7.70
9.82
0.30
0.58
1.92
34.00
Trading Currency
EUR
EUR
EUR
EUR
EUR
EUR
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
10.96
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी
利器在握，
智勝市場
下方影音提供重點優惠總覽，助你充分利用 InvestingPro。
觀看影音教學
探索福利