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 | -0.8x - -0.9x | -0.9x |
| Selected Fwd P/E Multiple | 15.2x - 16.8x | 16.0x |
| Fair Value | $10.23 - $11.31 | $10.77 |
| Upside | -1.4% - 9.0% | 3.8% |
| Benchmarks | - | Full Ticker |
| ALLETE, Inc. | - | NYSE:ALE |
| IDACORP, Inc. | - | NYSE:IDA |
| Portland General Electric Company | - | NYSE:POR |
| Alliant Energy Corporation | - | NasdaqGS:LNT |
| Pinnacle West Capital Corporation | - | NYSE:PNW |
| Hawaiian Electric Industries, Inc. | - | NYSE:HE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ALE | IDA | POR | LNT | PNW | HE | |||
| NYSE:ALE | NYSE:IDA | NYSE:POR | NasdaqGS:LNT | NYSE:PNW | NYSE:HE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -0.7% | 4.4% | 7.9% | 4.4% | 2.5% | NM- | ||
| 3Y CAGR | 2.0% | 5.6% | 8.7% | 1.5% | -0.5% | NM- | ||
| Latest Twelve Months | -27.4% | 10.7% | 37.3% | -1.8% | 21.4% | -1006.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.3% | 16.4% | 8.9% | 17.2% | 14.0% | 0.6% | ||
| Prior Fiscal Year | 13.1% | 14.8% | 7.8% | 17.5% | 10.7% | 4.4% | ||
| Latest Fiscal Year | 11.7% | 15.8% | 9.1% | 17.3% | 11.9% | -41.1% | ||
| Latest Twelve Months | 11.7% | 15.8% | 9.1% | 17.3% | 11.9% | -41.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.8x | 16.4x | 9.7x | 15.1x | 11.1x | 8.7x | ||
| Price / LTM Sales | 2.5x | 3.5x | 1.4x | 4.0x | 2.2x | 0.5x | ||
| LTM P/E Ratio | 21.0x | 22.3x | 15.1x | 23.0x | 18.4x | -1.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.1x | 21.0x | 23.0x | |||||
| Historical LTM P/E Ratio | -1.3x | 18.1x | 19.2x | |||||
| Selected P/E Multiple | -0.8x | -0.9x | -0.9x | |||||
| (x) LTM Net Income | (1,323) | (1,323) | (1,323) | |||||
| (=) Equity Value | 1,121 | 1,180 | 1,239 | |||||
| (/) Shares Outstanding | 172.5 | 172.5 | 172.5 | |||||
| Implied Value Range | 6.50 | 6.84 | 7.18 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6.50 | 6.84 | 7.18 | 10.38 | ||||
| Upside / (Downside) | -37.4% | -34.1% | -30.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ALE | IDA | POR | LNT | PNW | HE | |
| Value of Common Equity | 3,763 | 6,456 | 4,731 | 15,812 | 11,238 | 1,790 | |
| (/) Shares Outstanding | 57.9 | 54.0 | 109.5 | 256.7 | 119.2 | 172.5 | |
| Implied Stock Price | 64.98 | 119.51 | 43.20 | 61.60 | 94.27 | 10.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 64.98 | 119.51 | 43.20 | 61.60 | 94.27 | 10.38 | |
| 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 | |