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 | 0.5x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.3x - 0.8x | 0.3x |
| Fair Value | kr11.85 - kr13.09 | kr12.47 |
| Upside | 15.6% - 27.7% | 21.6% |
| Benchmarks | - | Full Ticker |
| Kenon Holdings Ltd. | - | BST:76N |
| ReVolve Renewable Power Corp. | - | DB:PM7 |
| Energy World Corporation Ltd | - | ASX:EWC |
| Sunnova Energy International Inc. | - | DB:7SE |
| Eco Wave Power Global AB (publ) | - | MUN:1KW0 |
| MPC Energy Solutions N.V. | - | OB:MPCES |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 76N | PM7 | EWC | 7SE | 1KW0 | MPCES | |||
| BST:76N | DB:PM7 | ASX:EWC | DB:7SE | MUN:1KW0 | OB:MPCES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | -13.7% | 91.3% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 373.5% | 144.9% | -2924.6% | 12.0% | -20.4% | -34.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 80.5% | -2867.0% | -654.2% | -79.8% | -5527.4% | -160.6% | ||
| Prior Fiscal Year | -34.1% | -211.8% | -144.5% | -58.0% | -558.8% | -93.3% | ||
| Latest Fiscal Year | 79.6% | 34.7% | -3235.7% | -43.8% | -1236.3% | -150.3% | ||
| Latest Twelve Months | 79.1% | 16.0% | -1718.5% | -43.8% | -1223.8% | -123.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 28.7% | -97.9% | -27.7% | -24.5% | -23.3% | -10.1% | ||
| Prior Fiscal Year | -16.8% | -129.9% | -6.7% | -29.9% | -19.2% | -11.7% | ||
| Latest Twelve Months | 46.1% | 77.1% | -82.4% | -21.9% | -27.3% | -25.2% | ||
| Next Fiscal Year | 26.0% | 96.9% | 165.7% | -28.4% | -43.1% | 1.2% | ||
| Two Fiscal Years Forward | 23.4% | 80.6% | 62.4% | -38.0% | -125.1% | 5.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.0x | 1.5x | 4.8x | 0.0x | 274.0x | 1.9x | ||
| Price / LTM EPS | 3.8x | 9.2x | -0.3x | 0.0x | -22.4x | -1.6x | ||
| Price / Book | 1.4x | 4.4x | 0.4x | 0.0x | 5.9x | 0.5x | ||
| Price / Fwd Book | 1.6x | 0.9x | -0.2x | 0.0x | 7.9x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.0x | 1.4x | 5.9x | |||||
| Historical P/B Ratio | 0.3x | 0.3x | 0.8x | |||||
| Selected P/B Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) Book Value | 48 | 48 | 48 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 76N | PM7 | EWC | 7SE | 1KW0 | MPCES | |
| Value of Common Equity | 2,895 | 11 | 118 | 19 | 43 | 22 | |
| (/) Shares Outstanding | 62.8 | 67.8 | 3,078.9 | 125.1 | 5.0 | 22.3 | |
| Implied Stock Price | 46.11 | 0.17 | 0.04 | 0.15 | 8.73 | 1.00 | |
| FX Conversion Rate to Trading Currency | 1.16 | 1.16 | 0.65 | 1.16 | 1.16 | 0.10 | |
| Implied Stock Price (Trading Cur) | 39.60 | 0.15 | 0.06 | 0.13 | 7.50 | 10.25 | |
| Trading Currency | EUR | EUR | AUD | EUR | EUR | NOK | |
| FX Rate to Reporting Currency | 1.16 | 1.16 | 0.65 | 1.16 | 1.16 | 0.10 | |