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 | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 0.8x - 1.8x | 1.1x |
| Fair Value | $12.82 - $14.17 | $13.50 |
| Upside | 11.7% - 23.4% | 17.5% |
| Benchmarks | - | Full Ticker |
| Amcor plc | 48,500.0% | DB:485 |
| Klabin S.A. | - | BOVESPA:KLBN3 |
| Mayr-Melnhof Karton AG | - | DB:MYM |
| Svenska Cellulosa Aktiebolaget SCA (publ) | - | OM:SCAA |
| Graphic Packaging Holding Company | - | DB:4W8 |
| Billerud AB (publ) | - | OTCPK:BLRD.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 485 | KLBN3 | MYM | SCA A | 4W8 | BLRD.F | |||
| DB:485 | BOVESPA:KLBN3 | DB:MYM | OM:SCAA | DB:4W8 | OTCPK:BLRD.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.2% | 22.1% | -10.2% | -25.2% | 26.0% | 11.6% | ||
| 3Y CAGR | -8.1% | -15.4% | -16.4% | -15.1% | 47.8% | 5.6% | ||
| Latest Twelve Months | 24.0% | -32.0% | 26.7% | -1.0% | -9.0% | 261.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | 9.7% | 5.3% | 28.3% | 5.1% | 7.2% | ||
| Prior Fiscal Year | 7.1% | 14.9% | 2.1% | 18.0% | 7.7% | 1.2% | ||
| Latest Fiscal Year | 5.3% | 9.3% | 2.7% | 16.2% | 7.5% | 4.0% | ||
| Latest Twelve Months | 5.9% | 9.3% | 2.7% | 16.2% | 7.5% | 4.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 18.8% | 22.9% | 10.7% | 8.4% | 19.7% | 7.2% | ||
| Prior Fiscal Year | 25.7% | 25.5% | 4.4% | 3.7% | 29.3% | 1.7% | ||
| Latest Twelve Months | 20.5% | 20.1% | 5.4% | 3.5% | 22.7% | 6.2% | ||
| Next Fiscal Year | 26.3% | 30.9% | 5.8% | 4.2% | 23.7% | 7.3% | ||
| Two Fiscal Years Forward | 26.1% | 33.7% | 7.2% | 4.8% | 22.6% | 7.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.0x | 1.2x | 0.3x | 3.8x | 0.8x | 0.5x | ||
| Price / LTM EPS | 16.4x | 12.5x | 12.2x | 23.4x | 11.2x | 13.1x | ||
| Price / Book | 3.4x | 3.4x | 0.7x | 0.8x | 2.5x | 0.8x | ||
| Price / Fwd Book | 3.0x | 3.3x | 0.7x | 0.8x | 2.2x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 2.5x | 3.4x | |||||
| Historical P/B Ratio | 0.8x | 1.1x | 1.8x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 28,979 | 28,979 | 28,979 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 485 | KLBN3 | MYM | SCA A | 4W8 | BLRD.F | |
| Value of Common Equity | 12,304 | 23,345 | 1,492 | 84,843 | 7,443 | 28,418 | |
| (/) Shares Outstanding | 1,444.3 | 6,079.3 | 20.0 | 702.3 | 300.2 | 248.7 | |
| Implied Stock Price | 8.52 | 3.84 | 74.60 | 120.80 | 24.79 | 114.26 | |
| FX Conversion Rate to Trading Currency | 1.11 | 1.00 | 1.00 | 1.00 | 1.11 | 9.95 | |
| Implied Stock Price (Trading Cur) | 7.70 | 3.84 | 74.60 | 120.80 | 22.41 | 11.48 | |
| Trading Currency | EUR | BRL | EUR | SEK | EUR | USD | |
| FX Rate to Reporting Currency | 1.11 | 1.00 | 1.00 | 1.00 | 1.11 | 9.95 | |