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 Pb Multiple | 3.1x - 3.4x | 3.2x |
| Historical Pb Multiple | 0.4x - 1.3x | 0.8x |
| Fair Value | £3.91 - £4.32 | £4.11 |
| Upside | -39.3% - -32.9% | -36.1% |
| Benchmarks | - | Full Ticker |
| Cellnex Telecom, S.A. | - | LSE:0R9C |
| Helios Towers plc | - | LSE:HTWS |
| EuroTeleSites AG | - | BATS-CHIXE:ETSV |
| LleidaNetworks Serveis Telemàtics, S.A. | - | BME:LLN |
| IHS Holding Limited | - | NYSE:IHS |
| Zegona Communications plc | - | LSE:ZEG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0R9C | HTWS | ETSV | LLN | IHS | ZEG | |||
| LSE:0R9C | LSE:HTWS | BATS-CHIXE:ETSV | BME:LLN | NYSE:IHS | LSE:ZEG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 90.6% | 133.5% | NM | -26.2% | 17.4% | -1773.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.5% | -22.4% | -63.1% | 0.4% | -51.8% | -22.4% | ||
| Prior Fiscal Year | -7.8% | -13.9% | -95.0% | -2.1% | -93.0% | NA | ||
| Latest Fiscal Year | -0.7% | 4.2% | 11.0% | -15.1% | -95.4% | NA | ||
| Latest Twelve Months | -0.7% | 4.2% | 16.6% | -7.9% | -95.4% | -19.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.1% | -364.0% | 8.3% | -0.6% | -421.5% | -10.5% | ||
| Prior Fiscal Year | -2.1% | -2412.0% | NA | -7.4% | -318.1% | -26.5% | ||
| Latest Twelve Months | -0.2% | 1425.5% | 18.9% | -33.8% | -2971.4% | -10.2% | ||
| Next Fiscal Year | -0.7% | 182.3% | 10.1% | 1.7% | -59.0% | -0.3% | ||
| Two Fiscal Years Forward | 0.6% | 82.8% | 12.3% | 1.7% | -282.7% | 2.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 5.8x | 1.8x | 2.3x | 0.9x | 1.0x | 19.9x | ||
| Price / LTM EPS | -844.1x | 43.4x | 13.9x | -11.5x | -1.1x | -100.3x | ||
| Price / Book | 1.7x | 309.1x | 3.4x | 4.6x | -3.8x | 5.2x | ||
| Price / Fwd Book | 1.7x | 14.5x | 2.4x | 5.6x | -7.1x | 5.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -3.8x | 3.4x | 309.1x | |||||
| Historical P/B Ratio | 0.4x | 0.8x | 1.3x | |||||
| Selected P/B Multiple | 3.1x | 3.2x | 3.4x | |||||
| (x) Book Value | 1,158 | 1,158 | 1,158 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0R9C | HTWS | ETSV | LLN | IHS | ZEG | |
| Value of Common Equity | 23,637 | 1,473 | 614 | 17 | 1,764 | 5,850 | |
| (/) Shares Outstanding | 705.6 | 1,050.7 | 126.5 | 15.5 | 333.4 | 759.2 | |
| Implied Stock Price | 33.50 | 1.40 | 4.85 | 1.09 | 5.29 | 7.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.30 | 1.00 | 1.00 | 1.00 | 1.20 | |
| Implied Stock Price (Trading Cur) | 33.50 | 1.08 | 4.85 | 1.09 | 5.29 | 6.44 | |
| Trading Currency | EUR | GBP | EUR | EUR | USD | GBP | |
| FX Rate to Reporting Currency | 1.00 | 1.30 | 1.00 | 1.00 | 1.00 | 1.20 | |