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 P/E Multiple | 12.9x - 14.2x | 13.5x |
| Selected Fwd P/E Multiple | 10.6x - 11.7x | 11.1x |
| Fair Value | $0.89 - $0.98 | $0.93 |
| Upside | 2.0% - 12.7% | 7.4% |
| Benchmarks | - | Full Ticker |
| Worthington Enterprises, Inc. | - | NYSE:WOR |
| Franklin Electric Co., Inc. | - | NasdaqGS:FELE |
| ESCO Technologies Inc. | - | NYSE:ESE |
| IDEX Corporation | - | NYSE:IEX |
| Enpro Inc. | - | NYSE:NPO |
| CIMC Enric Holdings Limited | - | OTCPK:CIME.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WOR | FELE | ESE | IEX | NPO | CIME.F | |||
| NYSE:WOR | NasdaqGS:FELE | NYSE:ESE | NYSE:IEX | NYSE:NPO | OTCPK:CIME.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -29.0% | 13.6% | 5.6% | 3.5% | 56.4% | 3.7% | ||
| 3Y CAGR | -66.3% | 5.5% | 17.1% | 4.0% | 8.6% | 7.4% | ||
| Latest Twelve Months | -42.3% | -6.7% | 18.5% | -15.3% | 575.0% | -1.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.7% | 8.9% | 9.8% | 17.0% | 12.6% | 5.1% | ||
| Prior Fiscal Year | 8.0% | 9.3% | 9.7% | 18.2% | 1.0% | 4.7% | ||
| Latest Fiscal Year | 2.2% | 8.9% | 9.9% | 15.4% | 7.0% | 4.4% | ||
| Latest Twelve Months | 5.3% | 8.9% | 10.4% | 15.4% | 7.0% | 4.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 30.2x | 13.8x | 19.0x | 16.9x | 15.0x | 4.7x | ||
| Price / LTM Sales | 2.2x | 2.1x | 3.7x | 4.1x | 3.2x | 0.5x | ||
| LTM P/E Ratio | 41.8x | 23.7x | 35.7x | 26.6x | 45.6x | 11.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 23.7x | 35.7x | 45.6x | |||||
| Historical LTM P/E Ratio | 11.3x | 11.9x | 23.0x | |||||
| Selected P/E Multiple | 12.9x | 13.5x | 14.2x | |||||
| (x) LTM Net Income | 1,095 | 1,095 | 1,095 | |||||
| (=) Equity Value | 14,075 | 14,816 | 15,556 | |||||
| (/) Shares Outstanding | 2,289.0 | 2,289.0 | 2,289.0 | |||||
| Implied Value Range | 6.15 | 6.47 | 6.80 | |||||
| FX Rate: CNY/USD | 7.3 | 7.3 | 7.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.85 | 0.89 | 0.94 | 0.87 | ||||
| Upside / (Downside) | -2.4% | 2.8% | 7.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WOR | FELE | ESE | IEX | NPO | CIME.F | |
| Value of Common Equity | 2,526 | 4,331 | 4,013 | 13,667 | 3,435 | 14,416 | |
| (/) Shares Outstanding | 50.0 | 45.8 | 25.8 | 75.5 | 21.0 | 2,289.0 | |
| Implied Stock Price | 50.48 | 94.60 | 155.50 | 180.91 | 163.24 | 6.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.25 | |
| Implied Stock Price (Trading Cur) | 50.48 | 94.60 | 155.50 | 180.91 | 163.24 | 0.87 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.25 | |