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 Revenue Multiple | 2.8x - 3.1x | 3.0x |
| Selected Fwd Revenue Multiple | 2.8x - 3.1x | 2.9x |
| Fair Value | $197.22 - $217.54 | $207.38 |
| Upside | -7.1% - 2.5% | -2.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Franklin Electric Co., Inc. | FELE | NasdaqGS:FELE |
| Helios Technologies, Inc. | HLIO | NYSE:HLIO |
| Lindsay Corporation | LNN | NYSE:LNN |
| Xylem Inc. | XYL | NYSE:XYL |
| Mueller Water Products, Inc. | MWA | NYSE:MWA |
| Watts Water Technologies, Inc. | WTS | NYSE:WTS |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| FELE | HLIO | LNN | XYL | MWA | WTS | |||
| NasdaqGS:FELE | NYSE:HLIO | NYSE:LNN | NYSE:XYL | NYSE:MWA | NYSE:WTS | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 9.0% | 7.8% | 6.5% | 10.3% | 6.3% | 7.1% | ||
| 3Y CAGR | 6.7% | -2.5% | 2.3% | 18.1% | 5.8% | 7.6% | ||
| Latest Twelve Months | -2.1% | -3.6% | -7.2% | 16.3% | 11.9% | 9.5% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 11.8% | 14.2% | 11.9% | 11.5% | 12.8% | 15.4% | ||
| Prior Fiscal Year | 12.7% | 9.6% | 15.1% | 11.7% | 10.5% | 17.3% | ||
| Latest Fiscal Year | 12.4% | 10.8% | 12.5% | 13.1% | 16.0% | 17.7% | ||
| Latest Twelve Months | 12.4% | 10.8% | 12.4% | 13.1% | 16.9% | 17.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.21x | 1.94x | 2.22x | 3.68x | 3.16x | 3.08x | ||
| EV / LTM EBIT | 17.8x | 18.0x | 17.9x | 28.1x | 18.7x | 17.4x | ||
| Price / LTM Sales | 2.22x | 1.41x | 2.32x | 3.50x | 3.06x | 3.14x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 1.94x | 2.22x | 3.68x | |||||
| Historical EV / LTM Revenue | 2.47x | 3.08x | 3.71x | |||||
| Selected EV / LTM Revenue | 2.83x | 2.97x | 3.12x | |||||
| (x) LTM Revenue | 2,252 | 2,252 | 2,252 | |||||
| (=) Implied Enterprise Value | 6,364 | 6,699 | 7,034 | |||||
| (-) Non-shareholder Claims * | 140 | 140 | 140 | |||||
| (=) Equity Value | 6,504 | 6,839 | 7,174 | |||||
| (/) Shares Outstanding | 33.3 | 33.3 | 33.3 | |||||
| Implied Value Range | 195.22 | 205.28 | 215.33 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 195.22 | 205.28 | 215.33 | 212.30 | ||||
| Upside / (Downside) | -8.0% | -3.3% | 1.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | FELE | HLIO | LNN | XYL | MWA | WTS | |
| Enterprise Value | 4,460 | 1,563 | 1,358 | 31,488 | 4,308 | 6,933 | |
| (+) Cash & Short Term Investments | 221 | 44 | 194 | 1,121 | 338 | 390 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 1 | |
| (-) Debt | (192) | (471) | (134) | (2,443) | (477) | (251) | |
| (-) Other Liabilities | (4) | 0 | 0 | (240) | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 4,485 | 1,136 | 1,419 | 29,926 | 4,169 | 7,073 | |
| (/) Shares Outstanding | 45.8 | 33.3 | 10.9 | 243.0 | 156.6 | 33.3 | |
| Implied Stock Price | 97.97 | 34.11 | 130.53 | 123.13 | 26.62 | 212.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 97.97 | 34.11 | 130.53 | 123.13 | 26.62 | 212.30 | |
| 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 | |