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 | 54.9x - 60.6x | 57.8x |
| Selected Fwd P/E Multiple | 11.7x - 12.9x | 12.3x |
| Fair Value | €67.10 - €74.17 | €70.63 |
| Upside | 10.1% - 21.6% | 15.8% |
| Benchmarks | - | Full Ticker |
| The Western Union Company | - | NYSE:WU |
| Jack Henry & Associates, Inc. | - | NasdaqGS:JKHY |
| Visa Inc. | - | NYSE:V |
| Mastercard Incorporated | - | NYSE:MA |
| Global Payments Inc. | - | NYSE:GPN |
| Fidelity National Information Services, Inc. | - | DB:ZGY |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WU | JKHY | V | MA | GPN | ZGY | |||
| NYSE:WU | NasdaqGS:JKHY | NYSE:V | NYSE:MA | NYSE:GPN | DB:ZGY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.5% | 7.0% | 10.8% | 9.7% | 29.5% | 21.4% | ||
| 3Y CAGR | 5.1% | 7.0% | 17.5% | 14.0% | 17.6% | 35.0% | ||
| Latest Twelve Months | 49.2% | 8.6% | 11.3% | 15.0% | 59.2% | 56.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.7% | 17.7% | 51.8% | 44.8% | 8.8% | -45.8% | ||
| Prior Fiscal Year | 14.4% | 17.6% | 52.0% | 44.6% | 10.2% | 5.1% | ||
| Latest Fiscal Year | 22.2% | 17.2% | 54.2% | 45.7% | 15.5% | 7.8% | ||
| Latest Twelve Months | 22.2% | 17.8% | 53.5% | 45.7% | 15.5% | 7.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.0x | 22.0x | 25.5x | 27.8x | 7.1x | 16.9x | ||
| Price / LTM Sales | 0.8x | 5.5x | 17.5x | 16.8x | 1.7x | 3.9x | ||
| LTM P/E Ratio | 3.5x | 30.9x | 32.7x | 36.7x | 10.9x | 50.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.5x | 30.9x | 36.7x | |||||
| Historical LTM P/E Ratio | -844.0x | 51.0x | 289.0x | |||||
| Selected P/E Multiple | 54.9x | 57.8x | 60.6x | |||||
| (x) LTM Net Income | 787 | 787 | 787 | |||||
| (=) Equity Value | 43,184 | 45,457 | 47,730 | |||||
| (/) Shares Outstanding | 529.7 | 529.7 | 529.7 | |||||
| Implied Value Range | 81.53 | 85.82 | 90.11 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 71.55 | 75.31 | 79.08 | 60.97 | ||||
| Upside / (Downside) | 17.3% | 23.5% | 29.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WU | JKHY | V | MA | GPN | ZGY | |
| Value of Common Equity | 3,285 | 12,526 | 643,918 | 472,746 | 17,079 | 36,800 | |
| (/) Shares Outstanding | 334.8 | 72.9 | 1,953.6 | 913.8 | 245.9 | 529.7 | |
| Implied Stock Price | 9.81 | 171.83 | 329.61 | 517.33 | 69.46 | 69.47 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 9.81 | 171.83 | 329.61 | 517.33 | 69.46 | 60.97 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |