M&Z PLC

股價

0.53 EUR

公允價值

0.60 EUR

Multiples Valuation: Price / EPS

股價

0.53 EUR

公允價值

0.60 EUR

看漲

13.7%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	PG	EFC1	TKM1T	YSON	SLIGR	MZ
	MTSE:PG	DB:EFC1	TLSE:TKM1T	DB:YSON	ENXTAM:SLIGR	MTSE:MZ
Historical Net Income Growth
5Y CAGR	8.7%	22.9%	-2.9%	7.8%	-6.7%	1.6%
3Y CAGR	8.7%	37.2%	-5.0%	-1.5%	6.3%	4.6%
Latest Twelve Months	-3.6%	-66.0%	-36.5%	-39.8%	300.0%	13.9%

Historical Net Income Profit Margin
5 Year Average Margin	7.7%	4.9%	3.4%	3.7%	0.2%	6.1%
Prior Fiscal Year	7.3%	2.2%	4.0%	4.4%	0.2%	5.9%
Latest Fiscal Year	6.8%	9.9%	2.9%	2.2%	0.8%	6.7%
Latest Twelve Months	6.7%	3.3%	2.4%	2.2%	0.8%	6.7%

Current Trading Multiples
EV / LTM EBITDA	10.4x	5.9x	11.3x	7.0x	10.3x	6.8x
Price / LTM Sales	1.0x	0.4x	0.4x	0.2x	0.2x	0.8x
LTM P/E Ratio	15.0x	13.6x	17.0x	9.9x	22.5x	11.6x


	Low	Mid	High

Benchmark LTM P/E Ratio	9.9x	15.0x	22.5x
Historical LTM P/E Ratio	11.6x	17.6x	19.5x

Selected P/E Multiple	13.6x	14.3x	15.0x
(x) LTM Net Income	2	2	2
(=) Equity Value	27	28	30
(/) Shares Outstanding	43.5	43.5	43.5
Implied Value Range	0.62	0.65	0.69
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.62	0.65	0.69		0.53
Upside / (Downside)	17.3%	23.5%	29.7%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	PG	EFC1	TKM1T	YSON	SLIGR	MZ

Value of Common Equity	200	4,771	382	2,225	541	23
(/) Shares Outstanding	108.0	124.5	40.7	1,938.3	44.1	43.5
Implied Stock Price	1.85	38.32	9.39	1.15	12.26	0.53
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	1.85	38.32	9.39	1.15	12.26	0.53

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

載入錯誤