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 | 1.6x - 2.0x | 1.8x |
| Fair Value | $23.71 - $26.21 | $24.96 |
| Upside | -6.7% - 3.1% | -1.8% |
| Benchmarks | - | Full Ticker |
| Hydro One Limited | - | TSX:H |
| DTE Energy Company | - | BMV:DTE1* |
| Sempra | - | BMV:SRE* |
| WEC Energy Group, Inc. | - | NYSE:WEC |
| Fortis Inc. | - | TSX:FTS |
| Canadian Utilities Limited | - | OTCPK:CDUA.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| H | DTE1 * | SRE * | WEC | FTS | CDUA.F | |||
| TSX:H | BMV:DTE1* | BMV:SRE* | NYSE:WEC | TSX:FTS | OTCPK:CDUA.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.2% | 8.0% | 10.7% | 6.1% | -0.6% | -14.5% | ||
| 3Y CAGR | 6.2% | 20.8% | 31.0% | 5.5% | 9.3% | 7.1% | ||
| Latest Twelve Months | 6.5% | 0.5% | -7.0% | 14.7% | 6.6% | -36.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.0% | 8.9% | 22.2% | 15.7% | 15.3% | 15.5% | ||
| Prior Fiscal Year | 13.8% | 10.9% | 18.1% | 15.0% | 13.1% | 16.6% | ||
| Latest Fiscal Year | 13.6% | 11.2% | 21.4% | 17.8% | 14.0% | 10.8% | ||
| Latest Twelve Months | 13.6% | 11.2% | 21.4% | 17.8% | 14.0% | 10.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.1% | 10.5% | 9.0% | 11.9% | 7.5% | 9.4% | ||
| Prior Fiscal Year | 9.4% | 13.0% | 11.2% | 11.5% | 7.7% | 11.8% | ||
| Latest Twelve Months | 9.7% | 12.3% | 9.7% | 12.7% | 7.6% | 7.5% | ||
| Next Fiscal Year | 10.0% | 12.4% | 9.5% | 13.2% | 7.5% | 12.0% | ||
| Two Fiscal Years Forward | 10.2% | 12.6% | 10.3% | 13.7% | 7.6% | 12.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.4x | 2.3x | 3.5x | 3.9x | 2.8x | 2.6x | ||
| Price / LTM EPS | 25.3x | 20.2x | 16.2x | 22.0x | 20.0x | 24.2x | ||
| Price / Book | 2.4x | 2.4x | 1.5x | 2.7x | 1.4x | 1.8x | ||
| Price / Fwd Book | 2.3x | 1.9x | 1.4x | 2.5x | 1.4x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.4x | 2.4x | 2.7x | |||||
| Historical P/B Ratio | 1.6x | 1.8x | 2.0x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 5,338 | 5,338 | 5,338 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | H | DTE1 * | SRE * | WEC | FTS | CDUA.F | |
| Value of Common Equity | 29,414 | 23,259 | 45,819 | 33,145 | 31,676 | 9,854 | |
| (/) Shares Outstanding | 599.4 | 207.5 | 651.5 | 317.8 | 499.3 | 271.6 | |
| Implied Stock Price | 49.07 | 112.08 | 70.33 | 104.31 | 63.44 | 36.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.05 | 0.05 | 1.00 | 1.00 | 1.43 | |
| Implied Stock Price (Trading Cur) | 49.07 | 2,249.48 | 1,411.57 | 104.31 | 63.44 | 25.41 | |
| Trading Currency | CAD | MXN | MXN | USD | CAD | USD | |
| FX Rate to Reporting Currency | 1.00 | 0.05 | 0.05 | 1.00 | 1.00 | 1.43 | |