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 | 43.9x - 48.5x | 46.2x |
| Selected Fwd P/E Multiple | 37.2x - 41.1x | 39.1x |
| Fair Value | €1,958 - €2,165 | €2,062 |
| Upside | -20.2% - -11.8% | -16.0% |
| Benchmarks | - | Full Ticker |
| LVMH Moët Hennessy - Louis Vuitton, Société Européenne | - | ENXTPA:MC |
| Kering SA | - | ENXTPA:KER |
| Brunello Cucinelli S.p.A. | - | BIT:BC |
| Moncler S.p.A. | - | BIT:MONC |
| Ermenegildo Zegna N.V. | - | DB:JN0 |
| Hermès International Société en commandite par actions | - | ENXTPA:RMS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MC | KER | BC | MONC | JN0 | RMS | |||
| ENXTPA:MC | ENXTPA:KER | BIT:BC | BIT:MONC | DB:JN0 | ENXTPA:RMS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.8% | -12.3% | 17.9% | 12.3% | 28.8% | 24.7% | ||
| 3Y CAGR | 1.4% | -29.0% | 30.9% | 17.6% | NM- | 23.5% | ||
| Latest Twelve Months | -17.3% | -62.0% | 4.2% | 4.5% | -36.6% | 6.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.8% | 16.3% | 6.5% | 20.9% | 1.2% | 27.6% | ||
| Prior Fiscal Year | 17.6% | 15.2% | 10.1% | 20.5% | 6.4% | 32.1% | ||
| Latest Fiscal Year | 14.8% | 6.6% | 9.3% | 20.6% | 4.0% | 30.3% | ||
| Latest Twelve Months | 14.8% | 6.6% | 9.3% | 20.6% | 4.0% | 30.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.0x | 10.6x | 29.6x | 14.4x | 10.0x | 37.6x | ||
| Price / LTM Sales | 2.9x | 1.3x | 5.4x | 4.7x | 1.0x | 16.9x | ||
| LTM P/E Ratio | 19.4x | 19.2x | 57.7x | 23.0x | 24.1x | 55.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 19.2x | 23.0x | 57.7x | |||||
| Historical LTM P/E Ratio | 48.1x | 55.7x | 73.8x | |||||
| Selected P/E Multiple | 43.9x | 46.2x | 48.5x | |||||
| (x) LTM Net Income | 4,603 | 4,603 | 4,603 | |||||
| (=) Equity Value | 202,011 | 212,643 | 223,275 | |||||
| (/) Shares Outstanding | 104.8 | 104.8 | 104.8 | |||||
| Implied Value Range | 1,926.91 | 2,028.32 | 2,129.74 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,926.91 | 2,028.32 | 2,129.74 | 2,453.00 | ||||
| Upside / (Downside) | -21.4% | -17.3% | -13.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MC | KER | BC | MONC | JN0 | RMS | |
| Value of Common Equity | 247,564 | 21,813 | 6,934 | 14,732 | 1,805 | 257,165 | |
| (/) Shares Outstanding | 499.4 | 122.6 | 68.0 | 270.6 | 252.6 | 104.8 | |
| Implied Stock Price | 495.75 | 177.92 | 102.05 | 54.44 | 7.15 | 2,453.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 495.75 | 177.92 | 102.05 | 54.44 | 7.15 | 2,453.00 | |
| 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 | |