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 | 14.0x - 15.5x | 14.8x |
Historical Pb Multiple | 11.9x - 25.3x | 22.4x |
Fair Value | $738.77 - $816.54 | $777.65 |
Upside | 1.4% - 12.1% | 6.8% |
Benchmarks | - | Full Ticker |
NXP Semiconductors N.V. | - | DB:VNX |
BE Semiconductor Industries N.V. | - | ENXTAM:BESI |
ASM International NV | - | ENXTAM:ASM |
Texas Instruments Incorporated | - | DB:TII |
QUALCOMM Incorporated | - | DB:QCI |
ASML Holding N.V. | - | NasdaqGS:ASML |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
VNX | BESI | ASM | TII | QCI | ASML | |||
DB:VNX | ENXTAM:BESI | ENXTAM:ASM | DB:TII | DB:QCI | NasdaqGS:ASML | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 59.5% | 17.5% | 15.8% | -0.9% | 18.2% | 23.9% | ||
3Y CAGR | 10.3% | -13.6% | 11.5% | -14.9% | 3.8% | 8.8% | ||
Latest Twelve Months | -22.8% | 2.3% | -4.6% | -5.0% | 30.3% | 39.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 16.8% | 32.2% | 23.0% | 38.2% | 25.0% | 28.0% | ||
Prior Fiscal Year | 21.1% | 30.6% | 28.5% | 37.0% | 20.5% | 28.4% | ||
Latest Fiscal Year | 19.9% | 30.0% | 23.4% | 30.5% | 25.9% | 26.8% | ||
Latest Twelve Months | 17.7% | 28.2% | 16.2% | 30.1% | 26.0% | 29.3% | ||
Return on Equity | ||||||||
5 Year Average Margin | 26.1% | 42.8% | 19.6% | 52.1% | 78.9% | 52.5% | ||
Prior Fiscal Year | 34.8% | 33.7% | 25.2% | 41.2% | 37.1% | 70.4% | ||
Latest Twelve Months | 23.1% | 42.9% | 15.1% | 29.9% | 42.2% | 58.2% | ||
Next Fiscal Year | 31.4% | 33.0% | 18.2% | 31.9% | 47.9% | 46.7% | ||
Two Fiscal Years Forward | 33.4% | 75.3% | 19.2% | 40.4% | 44.2% | 42.7% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 4.7x | 16.1x | 6.7x | 10.3x | 4.1x | 7.6x | ||
Price / LTM EPS | 26.6x | 57.3x | 41.7x | 34.2x | 15.8x | 25.8x | ||
Price / Book | 6.0x | 27.2x | 6.2x | 10.5x | 6.3x | 13.8x | ||
Price / Fwd Book | 5.7x | 25.5x | 5.2x | 11.2x | 6.1x | 11.5x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 6.0x | 6.3x | 27.2x | |||||
Historical P/B Ratio | 11.9x | 22.4x | 25.3x | |||||
Selected P/B Multiple | 14.0x | 14.8x | 15.5x | |||||
(x) Book Value | 17,618 | 17,618 | 17,618 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | VNX | BESI | ASM | TII | QCI | ASML | |
Value of Common Equity | 55,918 | 9,713 | 21,963 | 172,582 | 173,134 | 243,583 | |
(/) Shares Outstanding | 252.1 | 79.1 | 49.1 | 908.5 | 1,080.2 | 387.3 | |
Implied Stock Price | 221.80 | 122.80 | 447.40 | 189.97 | 160.27 | 628.91 | |
FX Conversion Rate to Trading Currency | 1.16 | 1.00 | 1.00 | 1.16 | 1.16 | 0.86 | |
Implied Stock Price (Trading Cur) | 191.50 | 122.80 | 447.40 | 164.02 | 138.38 | 728.41 | |
Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
FX Rate to Reporting Currency | 1.16 | 1.00 | 1.00 | 1.16 | 1.16 | 0.86 |