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 | 3.3x - 3.6x | 3.4x |
| Historical Pb Multiple | 2.2x - 11.2x | 3.4x |
| Fair Value | $6.29 - $6.95 | $6.62 |
| Upside | 4.6% - 15.6% | 10.1% |
| Benchmarks | - | Full Ticker |
| Suzano S.A. | - | BOVESPA:SUZB3 |
| Billerud AB (publ) | - | OTCPK:BLRD.Y |
| Mayr-Melnhof Karton AG | - | OTCPK:MNHF.F |
| International Paper Company | - | BOVESPA:I1PC34 |
| Graphic Packaging Holding Company | - | NYSE:GPK |
| Klabin S.A. | - | OTCPK:KLBA.Y |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SUZB3 | BLRD.Y | MNHF.F | I1PC34 | GPK | KLBA.Y | |||
| BOVESPA:SUZB3 | OTCPK:BLRD.Y | OTCPK:MNHF.F | BOVESPA:I1PC34 | NYSE:GPK | OTCPK:KLBA.Y | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 11.6% | -10.2% | -4.4% | 26.0% | 22.1% | ||
| 3Y CAGR | NM- | 5.6% | -16.4% | -11.8% | 47.8% | -15.4% | ||
| Latest Twelve Months | -150.2% | 261.0% | 26.7% | 84.4% | -9.0% | -32.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.3% | 7.2% | 5.3% | 5.0% | 5.1% | 9.7% | ||
| Prior Fiscal Year | 35.4% | 1.2% | 2.1% | 1.6% | 7.7% | 14.9% | ||
| Latest Fiscal Year | -14.9% | 4.0% | 2.7% | 3.0% | 7.5% | 9.3% | ||
| Latest Twelve Months | -14.9% | 4.0% | 2.7% | 3.0% | 7.5% | 9.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 23.5% | 7.2% | 10.7% | 9.3% | 19.7% | 22.9% | ||
| Prior Fiscal Year | 36.2% | 1.7% | 4.4% | 3.6% | 29.3% | 25.5% | ||
| Latest Twelve Months | -18.4% | 6.2% | 5.4% | 6.7% | 22.7% | 20.1% | ||
| Next Fiscal Year | 40.4% | 7.3% | 5.8% | 15.1% | 23.7% | 30.9% | ||
| Two Fiscal Years Forward | 29.5% | 7.2% | 7.2% | 19.6% | 22.6% | 33.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 0.6x | 0.3x | 1.4x | 0.9x | 1.2x | ||
| Price / LTM EPS | -8.9x | 14.1x | 12.7x | 45.3x | 11.5x | 12.4x | ||
| Price / Book | 2.0x | 0.9x | 0.7x | 3.1x | 2.5x | 3.4x | ||
| Price / Fwd Book | 1.5x | 0.9x | 0.6x | 3.1x | 2.2x | 3.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 2.0x | 3.1x | |||||
| Historical P/B Ratio | 2.2x | 3.4x | 11.2x | |||||
| Selected P/B Multiple | 3.3x | 3.4x | 3.6x | |||||
| (x) Book Value | 6,652 | 6,652 | 6,652 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SUZB3 | BLRD.Y | MNHF.F | I1PC34 | GPK | KLBA.Y | |
| Value of Common Equity | 63,077 | 28,655 | 1,314 | 27,568 | 7,547 | 20,727 | |
| (/) Shares Outstanding | 1,239.2 | 137.8 | 20.0 | 526.1 | 300.2 | 590.8 | |
| Implied Stock Price | 50.90 | 207.89 | 65.71 | 52.40 | 25.14 | 35.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 10.04 | 0.91 | 0.17 | 1.00 | 5.84 | |
| Implied Stock Price (Trading Cur) | 50.90 | 20.70 | 72.00 | 305.88 | 25.14 | 6.01 | |
| Trading Currency | BRL | USD | USD | BRL | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 10.04 | 0.91 | 0.17 | 1.00 | 5.84 | |