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 Pb Multiple | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 1.3x - 2.9x | 2.8x |
| Fair Value | $48.16 - $53.23 | $50.70 |
| Upside | 39.3% - 53.9% | 46.6% |
| Benchmarks | - | Full Ticker |
| Astec Industries, Inc. | - | NasdaqGS:ASTE |
| Oshkosh Corporation | - | NYSE:OSK |
| Caterpillar Inc. | - | NYSE:CAT |
| Deere & Company | - | NYSE:DE |
| Illinois Tool Works Inc. | - | NYSE:ITW |
| Terex Corporation | - | NYSE:TEX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ASTE | OSK | CAT | DE | ITW | TEX | |||
| NasdaqGS:ASTE | NYSE:OSK | NYSE:CAT | NYSE:DE | NYSE:ITW | NYSE:TEX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -28.0% | 3.3% | 12.1% | 16.9% | 6.7% | 9.8% | ||
| 3Y CAGR | -35.2% | 16.8% | 18.5% | 6.0% | 9.0% | 15.5% | ||
| Latest Twelve Months | -87.2% | 13.9% | 4.4% | -37.6% | 18.0% | -35.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.5% | 5.0% | 12.2% | 12.9% | 18.7% | 5.7% | ||
| Prior Fiscal Year | 2.5% | 6.2% | 15.4% | 16.6% | 18.4% | 10.0% | ||
| Latest Fiscal Year | 0.3% | 6.4% | 16.7% | 13.8% | 21.9% | 6.5% | ||
| Latest Twelve Months | 0.3% | 6.4% | 16.7% | 13.0% | 21.9% | 6.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 2.7% | 13.7% | 41.6% | 35.6% | 89.5% | 21.7% | ||
| Prior Fiscal Year | 5.2% | 17.4% | 58.5% | 48.4% | 97.0% | 36.2% | ||
| Latest Twelve Months | 0.7% | 17.3% | 55.4% | 27.9% | 110.2% | 19.1% | ||
| Next Fiscal Year | 8.6% | 16.4% | 48.7% | 22.5% | 93.8% | 16.6% | ||
| Two Fiscal Years Forward | 9.7% | 16.4% | 55.3% | 24.2% | 101.9% | 17.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.5x | 2.2x | 2.6x | 4.3x | 0.4x | ||
| Price / LTM EPS | 182.3x | 8.2x | 13.0x | 20.2x | 19.6x | 6.9x | ||
| Price / Book | 1.2x | 1.3x | 7.2x | 5.6x | 20.7x | 1.3x | ||
| Price / Fwd Book | 1.2x | 1.2x | 7.7x | 5.4x | 21.5x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 5.6x | 20.7x | |||||
| Historical P/B Ratio | 1.3x | 2.8x | 2.9x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 1,832 | 1,832 | 1,832 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ASTE | OSK | CAT | DE | ITW | TEX | |
| Value of Common Equity | 787 | 5,504 | 140,240 | 125,192 | 67,914 | 2,296 | |
| (/) Shares Outstanding | 22.8 | 64.6 | 477.9 | 271.4 | 293.4 | 66.4 | |
| Implied Stock Price | 34.48 | 85.16 | 293.43 | 461.26 | 231.50 | 34.58 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 34.48 | 85.16 | 293.43 | 461.26 | 231.50 | 34.58 | |
| 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 | |