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 | 9.7x - 10.7x | 10.2x |
| Selected Fwd P/E Multiple | 8.4x - 9.3x | 8.9x |
| Fair Value | $13.39 - $14.80 | $14.09 |
| Upside | -15.8% - -6.9% | -11.3% |
| Benchmarks | - | Full Ticker |
| Capitol Federal Financial, Inc. | - | NasdaqGS:CFFN |
| Berkshire Hills Bancorp, Inc. | - | NYSE:BHLB |
| Community Trust Bancorp, Inc. | - | NasdaqGS:CTBI |
| Farmers National Banc Corp. | - | NasdaqCM:FMNB |
| Enterprise Financial Services Corp | - | NasdaqGS:EFSC |
| First Commonwealth Financial Corporation | - | NYSE:FCF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CFFN | BHLB | CTBI | FMNB | EFSC | FCF | |||
| NasdaqGS:CFFN | NYSE:BHLB | NasdaqGS:CTBI | NasdaqCM:FMNB | NasdaqGS:EFSC | NYSE:FCF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -16.6% | -9.5% | 5.1% | 5.1% | 14.4% | 6.2% | ||
| 3Y CAGR | -20.7% | -19.9% | -2.0% | -3.9% | 10.9% | 1.0% | ||
| Latest Twelve Months | 145.4% | 391.0% | 11.3% | -10.7% | 9.2% | -16.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 34.2% | -15.3% | 35.7% | 33.5% | 33.2% | 31.9% | ||
| Prior Fiscal Year | 406.1% | 18.3% | 34.8% | 29.3% | 32.5% | 33.6% | ||
| Latest Fiscal Year | 22.9% | 16.2% | 34.9% | 28.3% | 29.9% | 31.8% | ||
| Latest Twelve Months | 28.4% | 24.8% | 35.3% | 29.0% | 30.9% | 30.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.0x | 2.7x | 3.7x | 3.0x | 3.2x | 3.6x | ||
| LTM P/E Ratio | 14.2x | 10.9x | 10.5x | 10.4x | 10.2x | 11.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.2x | 10.5x | 14.2x | |||||
| Historical LTM P/E Ratio | 10.2x | 11.3x | 14.1x | |||||
| Selected P/E Multiple | 9.7x | 10.2x | 10.7x | |||||
| (x) LTM Net Income | 138 | 138 | 138 | |||||
| (=) Equity Value | 1,329 | 1,399 | 1,469 | |||||
| (/) Shares Outstanding | 101.6 | 101.6 | 101.6 | |||||
| Implied Value Range | 13.09 | 13.78 | 14.46 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 13.09 | 13.78 | 14.46 | 15.89 | ||||
| Upside / (Downside) | -17.6% | -13.3% | -9.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CFFN | BHLB | CTBI | FMNB | EFSC | FCF | |
| Value of Common Equity | 752 | 1,167 | 913 | 506 | 1,956 | 1,614 | |
| (/) Shares Outstanding | 129.8 | 45.6 | 18.1 | 37.6 | 36.9 | 101.6 | |
| Implied Stock Price | 5.79 | 25.61 | 50.46 | 13.44 | 52.95 | 15.89 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.79 | 25.61 | 50.46 | 13.44 | 52.95 | 15.89 | |
| 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 | |