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 | 5.3x - 5.8x | 5.6x |
| Selected Fwd P/E Multiple | 6.5x - 7.2x | 6.8x |
| Fair Value | ₩23,466 - ₩25,937 | ₩24,702 |
| Upside | 9.1% - 20.6% | 14.9% |
| Benchmarks | - | Full Ticker |
| American Airlines Group Inc. | - | KAS:AAL_KZ |
| Air France-KLM SA | - | OTCPK:AFRA.F |
| Asiana Airlines, Inc. | - | KOSE:A020560 |
| Jeju Air Co., Ltd. | - | KOSE:A089590 |
| T'Way Air Co., Ltd. | - | KOSE:A091810 |
| Korean Airlines Co.,Ltd. | - | KOSE:A003490 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AAL_KZ | AFRA.F | A020560 | A089590 | A091810 | A003490 | |||
| KAS:AAL_KZ | OTCPK:AFRA.F | KOSE:A020560 | KOSE:A089590 | KOSE:A091810 | KOSE:A003490 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -12.9% | -2.2% | NM- | NM- | 21.2% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 32.9% | ||
| Latest Twelve Months | 2.9% | -68.4% | -1819.4% | -84.4% | -166.5% | 24.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10.0% | -15.8% | -6.1% | -41.5% | -29.9% | 5.7% | ||
| Prior Fiscal Year | 1.6% | 2.6% | 0.4% | 7.4% | -22.7% | 6.6% | ||
| Latest Fiscal Year | 1.6% | 0.8% | -5.9% | 1.0% | 7.3% | 7.4% | ||
| Latest Twelve Months | 1.6% | 0.8% | -5.9% | 1.0% | 3.2% | 7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.5x | 4.4x | 5.0x | 4.9x | 3.6x | 5.2x | ||
| Price / LTM Sales | 0.1x | 0.1x | 0.2x | 0.3x | 0.3x | 0.4x | ||
| LTM P/E Ratio | 8.2x | 9.2x | -4.2x | 27.3x | 9.4x | 6.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.2x | 9.2x | 27.3x | |||||
| Historical LTM P/E Ratio | -447.1x | 4.8x | 6.6x | |||||
| Selected P/E Multiple | 5.3x | 5.6x | 5.8x | |||||
| (x) LTM Net Income | 1,317,262 | 1,317,262 | 1,317,262 | |||||
| (=) Equity Value | 6,946,471 | 7,312,075 | 7,677,678 | |||||
| (/) Shares Outstanding | 369.3 | 369.3 | 369.3 | |||||
| Implied Value Range | 18,808.23 | 19,798.14 | 20,788.05 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18,808.23 | 19,798.14 | 20,788.05 | 21,500.00 | ||||
| Upside / (Downside) | -12.5% | -7.9% | -3.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AAL_KZ | AFRA.F | A020560 | A089590 | A091810 | A003490 | |
| Value of Common Equity | 7,299 | 3,110 | 2,051,667 | 549,495 | 457,244 | 7,940,625 | |
| (/) Shares Outstanding | 657.6 | 308.5 | 206.0 | 80.6 | 215.2 | 369.3 | |
| Implied Stock Price | 11.10 | 10.08 | 9,960.00 | 6,820.00 | 2,125.00 | 21,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.10 | 10.89 | 9,960.00 | 6,820.00 | 2,125.00 | 21,500.00 | |
| Trading Currency | USD | USD | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | |