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 | 1.8x - 1.9x | 1.9x |
| Historical Pb Multiple | 1.6x - 2.0x | 1.9x |
| Fair Value | $24.93 - $27.55 | $26.24 |
| Upside | -8.6% - 1.0% | -3.8% |
| Benchmarks | - | Full Ticker |
| Hydro One Limited | - | TSX:H |
| TransAlta Corporation | - | TSX:TA |
| Public Service Enterprise Group Incorporated | - | BMV:PEG* |
| Emera Incorporated | - | TSX:EMA |
| Fortis Inc. | - | TSX:FTS |
| Canadian Utilities Limited | - | OTCPK:CDUA.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| H | TA | PEG * | EMA | FTS | CDUA.F | |||
| TSX:H | TSX:TA | BMV:PEG* | TSX:EMA | TSX:FTS | OTCPK:CDUA.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.2% | 27.8% | 0.9% | -5.7% | -0.6% | -14.5% | ||
| 3Y CAGR | 6.2% | NM- | NM- | -1.1% | 9.3% | 7.1% | ||
| Latest Twelve Months | 6.5% | -72.5% | -30.9% | -49.5% | 6.6% | -36.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.0% | 3.3% | 12.5% | 12.7% | 15.3% | 15.5% | ||
| Prior Fiscal Year | 13.8% | 19.2% | 22.8% | 12.9% | 13.1% | 16.6% | ||
| Latest Fiscal Year | 13.6% | 6.2% | 17.2% | 6.9% | 14.0% | 10.8% | ||
| Latest Twelve Months | 13.6% | 6.2% | 17.2% | 6.9% | 14.0% | 10.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.1% | 14.1% | 8.8% | 8.6% | 7.5% | 9.4% | ||
| Prior Fiscal Year | 9.4% | 168.8% | 17.6% | 9.5% | 7.7% | 11.8% | ||
| Latest Twelve Months | 9.7% | 25.3% | 11.2% | 4.4% | 7.6% | 7.5% | ||
| Next Fiscal Year | 10.0% | 15.6% | 12.1% | 8.0% | 7.5% | 12.0% | ||
| Two Fiscal Years Forward | 10.2% | 14.4% | 12.5% | 8.2% | 7.7% | 12.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.5x | 1.3x | 4.0x | 2.5x | 2.9x | 2.7x | ||
| Price / LTM EPS | 26.0x | 20.2x | 23.4x | 36.4x | 20.5x | 25.0x | ||
| Price / Book | 2.5x | 4.4x | 2.6x | 1.5x | 1.5x | 1.9x | ||
| Price / Fwd Book | 2.4x | 5.1x | 2.6x | 1.5x | 1.4x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.5x | 2.5x | 4.4x | |||||
| Historical P/B Ratio | 1.6x | 1.9x | 2.0x | |||||
| Selected P/B Multiple | 1.8x | 1.9x | 1.9x | |||||
| (x) Book Value | 5,338 | 5,338 | 5,338 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | H | TA | PEG * | EMA | FTS | CDUA.F | |
| Value of Common Equity | 30,643 | 3,596 | 43,392 | 18,171 | 33,456 | 10,266 | |
| (/) Shares Outstanding | 599.4 | 297.9 | 554.0 | 297.7 | 501.6 | 271.6 | |
| Implied Stock Price | 51.12 | 12.07 | 78.32 | 61.03 | 66.70 | 37.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.05 | 1.00 | 1.00 | 1.39 | |
| Implied Stock Price (Trading Cur) | 51.12 | 12.07 | 1,543.88 | 61.03 | 66.70 | 27.28 | |
| Trading Currency | CAD | CAD | MXN | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.05 | 1.00 | 1.00 | 1.39 | |