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 EBIT Multiple | 11.6x - 12.8x | 12.2x |
| Selected Fwd EBIT Multiple | 9.7x - 10.7x | 10.2x |
| Fair Value | $28.70 - $33.67 | $31.18 |
| Upside | 1.0% - 18.6% | 9.8% |
| Benchmarks | Ticker | Full Ticker |
| Brunel International N.V. | BRNL | ENXTAM:BRNL |
| Randstad N.V. | 650176 | BRSE:000650176 |
| Bureau Veritas SA | BVI | ENXTPA:BVI |
| Amadeus FiRe AG | AAD | SWX:AAD |
| Groupe CRIT SA | CEN | ENXTPA:CEN |
| Adecco Group AG | AHEX.F | OTCPK:AHEX.F |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| BRNL | 650176 | BVI | AAD | CEN | AHEX.F | ||
| ENXTAM:BRNL | BRSE:000650176 | ENXTPA:BVI | SWX:AAD | ENXTPA:CEN | OTCPK:AHEX.F | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 24.5% | -9.9% | 5.1% | 11.5% | -5.1% | -8.2% | |
| 3Y CAGR | 3.7% | -20.2% | 9.4% | 27.5% | 44.6% | -11.4% | |
| Latest Twelve Months | -7.4% | -40.3% | 5.6% | -18.9% | -5.2% | -19.5% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 3.9% | 3.4% | 13.5% | 14.4% | 3.7% | 3.3% | |
| Prior Fiscal Year | 4.2% | 3.4% | 15.0% | 15.8% | 4.3% | 3.1% | |
| Latest Fiscal Year | 3.8% | 2.2% | 14.4% | 14.6% | 3.8% | 2.6% | |
| Latest Twelve Months | 3.8% | 2.2% | 14.4% | 12.5% | 3.4% | 2.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.37x | 0.40x | 2.23x | 1.29x | 0.21x | 0.34x | |
| EV / LTM EBITDA | 9.0x | 15.5x | 11.8x | 6.7x | 5.0x | 10.4x | |
| EV / LTM EBIT | 9.7x | 18.5x | 15.4x | 10.4x | 6.0x | 12.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 6.0x | 10.4x | 18.5x | ||||
| Historical EV / LTM EBIT | 8.4x | 12.9x | 17.7x | ||||
| Selected EV / LTM EBIT | 11.6x | 12.2x | 12.8x | ||||
| (x) LTM EBIT | 602 | 602 | 602 | ||||
| (=) Implied Enterprise Value | 6,964 | 7,331 | 7,697 | ||||
| (-) Non-shareholder Claims * | (2,845) | (2,845) | (2,845) | ||||
| (=) Equity Value | 4,119 | 4,486 | 4,852 | ||||
| (/) Shares Outstanding | 167.4 | 167.4 | 167.4 | ||||
| Implied Value Range | 24.60 | 26.79 | 28.98 | ||||
| FX Rate: EUR/USD | 0.9 | 0.9 | 0.9 | Market Price | |||
| Implied Value Range (Trading Cur) | 26.85 | 29.24 | 31.62 | 28.40 | |||
| Upside / (Downside) | -5.5% | 2.9% | 11.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | BRNL | 650176 | BVI | AAD | CEN | AHEX.F | |
| Enterprise Value | 512 | 9,646 | 14,265 | 667 | 560 | 7,203 | |
| (+) Cash & Short Term Investments | 112 | 357 | 1,216 | 1 | 275 | 482 | |
| (+) Investments & Other | 0 | 33 | 100 | 0 | 6 | 242 | |
| (-) Debt | (96) | (2,218) | (2,873) | (88) | (216) | (3,559) | |
| (-) Other Liabilities | (2) | (1) | (64) | (3) | (9) | (10) | |
| (-) Preferred Stock | 0 | (306) | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 526 | 7,511 | 12,644 | 577 | 615 | 4,358 | |
| (/) Shares Outstanding | 50.5 | 114.2 | 448.0 | 4.1 | 10.5 | 167.4 | |
| Implied Stock Price | 10.42 | 65.76 | 28.22 | 141.84 | 58.40 | 26.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.04 | 1.00 | 1.04 | 1.00 | 0.92 | |
| Implied Stock Price (Trading Cur) | 10.42 | 63.24 | 28.22 | 136.40 | 58.40 | 28.40 | |
| Trading Currency | EUR | CHF | EUR | CHF | EUR | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.04 | 1.00 | 1.04 | 1.00 | 0.92 | |