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 | 31.2x - 34.5x | 32.8x |
| Selected Fwd P/E Multiple | 28.2x - 31.2x | 29.7x |
| Fair Value | $860.24 - $950.79 | $905.52 |
| Upside | 20.9% - 33.7% | 27.3% |
| 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 / LTM EPS 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.8x | 46.9x | 17.9x | 23.5x | 12.9x | 19.1x | ||
| Price / LTM Sales | 4.6x | 15.4x | 6.4x | 10.1x | 4.1x | 7.3x | ||
| LTM P/E Ratio | 26.2x | 54.6x | 39.7x | 33.5x | 15.6x | 24.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.6x | 33.5x | 54.6x | |||||
| Historical LTM P/E Ratio | 35.4x | 38.5x | 52.6x | |||||
| Selected P/E Multiple | 31.2x | 32.8x | 34.5x | |||||
| (x) LTM Net Income | 9,415 | 9,415 | 9,415 | |||||
| (=) Equity Value | 293,779 | 309,241 | 324,703 | |||||
| (/) Shares Outstanding | 387.3 | 387.3 | 387.3 | |||||
| Implied Value Range | 758.52 | 798.44 | 838.36 | |||||
| FX Rate: EUR/USD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 890.90 | 937.79 | 984.68 | 711.25 | ||||
| Upside / (Downside) | 25.3% | 31.9% | 38.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VNX | BESI | ASM | TII | QCI | ASML | |
| Value of Common Equity | 56,410 | 9,262 | 20,942 | 167,311 | 171,190 | 234,538 | |
| (/) Shares Outstanding | 252.1 | 79.1 | 49.1 | 908.5 | 1,081.7 | 387.3 | |
| Implied Stock Price | 223.75 | 117.10 | 426.60 | 184.17 | 158.26 | 605.56 | |
| FX Conversion Rate to Trading Currency | 1.17 | 1.00 | 1.00 | 1.17 | 1.17 | 0.85 | |
| Implied Stock Price (Trading Cur) | 190.50 | 117.10 | 426.60 | 156.80 | 134.74 | 711.25 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.17 | 1.00 | 1.00 | 1.17 | 1.17 | 0.85 | |