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 Ps Multiple | 1.2x - 1.4x | 1.3x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | $16.39 - $18.11 | $17.25 |
| Upside | -18.5% - -9.9% | -14.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Flowserve Corporation | - | NYSE:FLS |
| Enpro Inc. | - | NYSE:NPO |
| Nordson Corporation | - | NasdaqGS:NDSN |
| Enerpac Tool Group Corp. | - | NYSE:EPAC |
| The Timken Company | - | NYSE:TKR |
| Gates Industrial Corporation plc | - | NYSE:GTES |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| FLS | NPO | NDSN | EPAC | TKR | GTES | |||
| NYSE:FLS | NYSE:NPO | NasdaqGS:NDSN | NYSE:EPAC | NYSE:TKR | NYSE:GTES | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.0% | -2.8% | 4.2% | -2.1% | 3.8% | 2.0% | ||
| 3Y CAGR | 8.8% | 7.7% | 4.4% | 3.7% | 3.4% | -0.6% | ||
| Latest Twelve Months | 4.2% | 2.9% | 0.8% | 0.4% | -3.7% | -4.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 11.9% | 17.4% | 4.3% | 8.9% | 6.6% | ||
| Prior Fiscal Year | 4.3% | 1.0% | 18.5% | 9.0% | 8.3% | 6.5% | ||
| Latest Fiscal Year | 6.2% | 7.0% | 17.4% | 13.9% | 7.7% | 5.7% | ||
| Latest Twelve Months | 6.1% | 8.0% | 16.9% | 14.8% | 7.2% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.8x | 14.8x | 16.1x | 15.6x | 8.3x | 10.2x | ||
| Price / LTM Sales | 1.3x | 3.3x | 4.0x | 3.8x | 1.0x | 1.5x | ||
| LTM P/E Ratio | 21.6x | 41.3x | 23.8x | 25.4x | 14.1x | 23.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.0x | 3.3x | 4.0x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.3x | 1.5x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) LTM Sales | 3,393 | 3,393 | 3,393 | |||||
| (=) Equity Value | 4,184 | 4,404 | 4,625 | |||||
| (/) Shares Outstanding | 257.1 | 257.1 | 257.1 | |||||
| Implied Value Range | 16.27 | 17.13 | 17.99 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.27 | 17.13 | 17.99 | 20.11 | ||||
| Upside / (Downside) | -19.1% | -14.8% | -10.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FLS | NPO | NDSN | EPAC | TKR | GTES | |
| Value of Common Equity | 6,104 | 3,640 | 10,773 | 2,255 | 4,625 | 5,170 | |
| (/) Shares Outstanding | 130.7 | 21.0 | 56.9 | 54.1 | 70.0 | 257.1 | |
| Implied Stock Price | 46.69 | 173.00 | 189.29 | 41.69 | 66.11 | 20.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 46.69 | 173.00 | 189.29 | 41.69 | 66.11 | 20.11 | |
| 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 | |