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 | 10.3x - 11.4x | 10.8x |
| Selected Fwd P/E Multiple | 6.5x - 7.2x | 6.9x |
| Fair Value | $14.80 - $16.36 | $15.58 |
| Upside | 0.5% - 11.1% | 5.8% |
| Benchmarks | - | Full Ticker |
| International Bancshares Corporation | - | NasdaqGS:IBOC |
| CVB Financial Corp. | - | NasdaqGS:CVBF |
| Valley National Bancorp | - | NasdaqGS:VLY |
| First Financial Bancorp. | - | NasdaqGS:FFBC |
| Park National Corporation | - | NYSEAM:PRK |
| Standard Chartered PLC | - | PINC:SCBF.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IBOC | CVBF | VLY | FFBC | PRK | SCBF.F | |||
| NasdaqGS:IBOC | NasdaqGS:CVBF | NasdaqGS:VLY | NasdaqGS:FFBC | NYSEAM:PRK | PINC:SCBF.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.8% | -0.8% | 3.9% | 2.9% | 8.1% | 14.1% | ||
| 3Y CAGR | 17.2% | -2.0% | -8.0% | 3.7% | -0.5% | 23.6% | ||
| Latest Twelve Months | -0.6% | -3.6% | -15.3% | -2.8% | 23.5% | 21.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 43.9% | 41.7% | 30.3% | 31.0% | 29.9% | 17.0% | ||
| Prior Fiscal Year | 51.5% | 40.4% | 26.5% | 32.2% | 27.4% | 18.1% | ||
| Latest Fiscal Year | 51.0% | 39.5% | 23.6% | 30.3% | 29.9% | 18.9% | ||
| Latest Twelve Months | 51.0% | 39.8% | 24.1% | 30.0% | 30.7% | 19.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.9x | 5.2x | 3.3x | 3.0x | 5.0x | 1.8x | ||
| LTM P/E Ratio | 9.5x | 13.1x | 13.6x | 10.0x | 16.3x | 9.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.5x | 13.1x | 16.3x | |||||
| Historical LTM P/E Ratio | 7.4x | 10.7x | 36.1x | |||||
| Selected P/E Multiple | 10.3x | 10.8x | 11.4x | |||||
| (x) LTM Net Income | 3,727 | 3,727 | 3,727 | |||||
| (=) Equity Value | 38,326 | 40,343 | 42,360 | |||||
| (/) Shares Outstanding | 2,347.4 | 2,347.4 | 2,347.4 | |||||
| Implied Value Range | 16.33 | 17.19 | 18.05 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.33 | 17.19 | 18.05 | 14.73 | ||||
| Upside / (Downside) | 10.8% | 16.7% | 22.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IBOC | CVBF | VLY | FFBC | PRK | SCBF.F | |
| Value of Common Equity | 3,905 | 2,654 | 4,984 | 2,298 | 2,592 | 34,577 | |
| (/) Shares Outstanding | 62.2 | 139.1 | 560.0 | 95.7 | 16.2 | 2,347.4 | |
| Implied Stock Price | 62.77 | 19.08 | 8.90 | 24.00 | 160.38 | 14.73 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 62.77 | 19.08 | 8.90 | 24.00 | 160.38 | 14.73 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |