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 | 31.6x - 35.0x | 33.3x |
| Selected Fwd P/E Multiple | 28.5x - 31.5x | 30.0x |
| Fair Value | $869.55 - $961.08 | $915.31 |
| Upside | 11.2% - 22.9% | 17.1% |
| Benchmarks | - | Full Ticker |
| ASM International NV | - | ENXTAM:ASM |
| BE Semiconductor Industries N.V. | - | ENXTAM:BESI |
| NXP Semiconductors N.V. | - | DB:VNX |
| STMicroelectronics N.V. | - | ENXTPA:STMPA |
| SUSS MicroTec SE | - | DB:SMHN |
| ASML Holding N.V. | - | NasdaqGS:ASML |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ASM | BESI | VNX | STMPA | SMHN | ASML | |||
| ENXTAM:ASM | ENXTAM:BESI | DB:VNX | ENXTPA:STMPA | DB:SMHN | NasdaqGS:ASML | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.8% | 17.5% | 59.5% | 8.6% | NM- | 23.9% | ||
| 3Y CAGR | 11.5% | -13.6% | 10.3% | -8.0% | 48.1% | 8.8% | ||
| Latest Twelve Months | -4.6% | 2.3% | -22.8% | -78.5% | 97.6% | 39.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 23.0% | 32.2% | 16.8% | 17.2% | 10.0% | 28.0% | ||
| Prior Fiscal Year | 28.5% | 30.6% | 21.1% | 24.4% | 5.7% | 28.4% | ||
| Latest Fiscal Year | 23.4% | 30.0% | 19.9% | 11.7% | 11.7% | 26.8% | ||
| Latest Twelve Months | 16.2% | 28.2% | 17.7% | 5.5% | 11.6% | 29.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.3x | 43.5x | 16.0x | 8.5x | 4.4x | 20.9x | ||
| Price / LTM Sales | 6.2x | 14.3x | 4.7x | 2.0x | 0.9x | 8.0x | ||
| LTM P/E Ratio | 38.6x | 50.6x | 26.6x | 36.6x | 8.1x | 27.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.1x | 36.6x | 50.6x | |||||
| Historical LTM P/E Ratio | 35.4x | 38.5x | 52.6x | |||||
| Selected P/E Multiple | 31.6x | 33.3x | 35.0x | |||||
| (x) LTM Net Income | 9,415 | 9,415 | 9,415 | |||||
| (=) Equity Value | 297,833 | 313,508 | 329,184 | |||||
| (/) Shares Outstanding | 387.3 | 387.3 | 387.3 | |||||
| Implied Value Range | 768.98 | 809.45 | 849.93 | |||||
| FX Rate: EUR/USD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 900.87 | 948.28 | 995.70 | 781.70 | ||||
| Upside / (Downside) | 15.2% | 21.3% | 27.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ASM | BESI | VNX | STMPA | SMHN | ASML | |
| Value of Common Equity | 20,329 | 8,588 | 56,708 | 23,834 | 489 | 258,435 | |
| (/) Shares Outstanding | 48.9 | 79.0 | 252.1 | 892.3 | 19.1 | 387.3 | |
| Implied Stock Price | 415.70 | 108.70 | 224.93 | 26.71 | 25.56 | 667.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.17 | 1.17 | 1.00 | 0.85 | |
| Implied Stock Price (Trading Cur) | 415.70 | 108.70 | 192.00 | 22.80 | 25.56 | 781.70 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.17 | 1.17 | 1.00 | 0.85 | |