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 | 10.5x - 11.6x | 11.0x |
| Selected Fwd P/E Multiple | 8.4x - 9.3x | 8.8x |
| Fair Value | $177.90 - $196.63 | $187.26 |
| Upside | -22.6% - -14.5% | -18.5% |
| Benchmarks | - | Full Ticker |
| Fidelity National Financial, Inc. | - | NYSE:FNF |
| First American Financial Corporation | - | NYSE:FAF |
| Stewart Information Services Corporation | - | NYSE:STC |
| American International Group, Inc. | - | NYSE:AIG |
| Assurant, Inc. | - | NYSE:AIZ |
| Investors Title Company | - | NasdaqGS:ITIC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FNF | FAF | STC | AIG | AIZ | ITIC | |||
| NYSE:FNF | NYSE:FAF | NYSE:STC | NYSE:AIG | NYSE:AIZ | NasdaqGS:ITIC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.6% | -28.6% | -1.4% | -7.7% | 21.8% | -0.2% | ||
| 3Y CAGR | -23.1% | -52.7% | -39.0% | -40.3% | 8.3% | -22.6% | ||
| Latest Twelve Months | 145.6% | -39.5% | 140.8% | -11.2% | 18.3% | 43.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.1% | 7.4% | 5.9% | 8.9% | 6.4% | 13.8% | ||
| Prior Fiscal Year | 4.4% | 3.6% | 1.3% | 8.9% | 5.8% | 9.7% | ||
| Latest Fiscal Year | 9.3% | 2.1% | 2.9% | 8.1% | 6.4% | 12.0% | ||
| Latest Twelve Months | 9.3% | 2.1% | 2.9% | 8.1% | 6.4% | 12.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.0x | 13.1x | 7.8x | 7.3x | 1.6x | 5.3x | ||
| Price / LTM Sales | 1.2x | 1.0x | 0.7x | 1.8x | 0.8x | 1.6x | ||
| LTM P/E Ratio | 13.0x | 46.6x | 24.7x | 22.0x | 12.7x | 13.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.7x | 22.0x | 46.6x | |||||
| Historical LTM P/E Ratio | 5.8x | 8.5x | 13.6x | |||||
| Selected P/E Multiple | 10.5x | 11.0x | 11.6x | |||||
| (x) LTM Net Income | 31 | 31 | 31 | |||||
| (=) Equity Value | 326 | 343 | 360 | |||||
| (/) Shares Outstanding | 1.9 | 1.9 | 1.9 | |||||
| Implied Value Range | 172.68 | 181.76 | 190.85 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 172.68 | 181.76 | 190.85 | 229.88 | ||||
| Upside / (Downside) | -24.9% | -20.9% | -17.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FNF | FAF | STC | AIG | AIZ | ITIC | |
| Value of Common Equity | 17,066 | 6,268 | 1,851 | 48,357 | 9,903 | 434 | |
| (/) Shares Outstanding | 275.0 | 102.8 | 27.8 | 593.3 | 50.8 | 1.9 | |
| Implied Stock Price | 62.06 | 60.97 | 66.55 | 81.50 | 194.98 | 229.88 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 62.06 | 60.97 | 66.55 | 81.50 | 194.98 | 229.88 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |