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 EBIT Multiple | 15.8x - 17.5x | 16.7x |
| Selected Fwd EBIT Multiple | 9.4x - 10.4x | 9.9x |
| Fair Value | $5.50 - $6.77 | $6.14 |
| Upside | -26.6% - -9.7% | -18.2% |
| Benchmarks | Ticker | Full Ticker |
| Bunge Global SA | BG | NYSE:BG |
| The J. M. Smucker Company | SJM | NYSE:SJM |
| Archer-Daniels-Midland Company | ADM | NYSE:ADM |
| Tyson Foods, Inc. | TSN | NYSE:TSN |
| Utz Brands, Inc. | UTZ | NYSE:UTZ |
| South Dakota Soybean Processors, LLC | SDSY.A | OTCPK:SDSY.A |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| BG | SJM | ADM | TSN | UTZ | SDSY.A | ||
| NYSE:BG | NYSE:SJM | NYSE:ADM | NYSE:TSN | NYSE:UTZ | OTCPK:SDSY.A | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 11.9% | 4.7% | 4.8% | -9.2% | 18.3% | 15.9% | |
| 3Y CAGR | -12.8% | 1.9% | -11.3% | -26.4% | 89.3% | -6.9% | |
| Latest Twelve Months | -52.2% | 22.3% | -49.7% | 192.6% | 72.6% | -67.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 4.1% | 16.1% | 3.5% | 6.2% | 2.1% | 6.3% | |
| Prior Fiscal Year | 5.5% | 13.8% | 4.3% | 1.5% | 2.4% | 10.2% | |
| Latest Fiscal Year | 2.9% | 17.7% | 2.4% | 3.3% | 4.2% | 4.2% | |
| Latest Twelve Months | 2.9% | 19.4% | 2.4% | 3.8% | 4.2% | 4.2% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.26x | 2.31x | 0.33x | 0.55x | 1.95x | 0.77x | |
| EV / LTM EBITDA | 6.9x | 9.2x | 9.2x | 8.6x | 21.2x | 14.3x | |
| EV / LTM EBIT | 8.9x | 11.9x | 14.0x | 14.2x | 46.6x | 18.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 8.9x | 14.0x | 46.6x | ||||
| Historical EV / LTM EBIT | 4.9x | 7.0x | 18.3x | ||||
| Selected EV / LTM EBIT | 15.8x | 16.7x | 17.5x | ||||
| (x) LTM EBIT | 23 | 23 | 23 | ||||
| (=) Implied Enterprise Value | 369 | 389 | 408 | ||||
| (-) Non-shareholder Claims * | (200) | (200) | (200) | ||||
| (=) Equity Value | 170 | 189 | 209 | ||||
| (/) Shares Outstanding | 30.4 | 30.4 | 30.4 | ||||
| Implied Value Range | 5.58 | 6.22 | 6.86 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 5.58 | 6.22 | 6.86 | 7.50 | |||
| Upside / (Downside) | -25.6% | -17.1% | -8.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | BG | SJM | ADM | TSN | UTZ | SDSY.A | |
| Enterprise Value | 13,985 | 20,330 | 28,190 | 29,331 | 2,751 | 428 | |
| (+) Cash & Short Term Investments | 3,795 | 47 | 857 | 2,293 | 56 | 40 | |
| (+) Investments & Other | 953 | 0 | 5,715 | 109 | 0 | 19 | |
| (-) Debt | (7,119) | (7,986) | (11,538) | (9,806) | (941) | (100) | |
| (-) Other Liabilities | (1,036) | 0 | (263) | (124) | (685) | (158) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 10,578 | 12,391 | 22,961 | 21,803 | 1,181 | 228 | |
| (/) Shares Outstanding | 134.0 | 106.4 | 480.2 | 356.2 | 86.1 | 30.4 | |
| Implied Stock Price | 78.96 | 116.44 | 47.82 | 61.21 | 13.72 | 7.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 78.96 | 116.44 | 47.82 | 61.21 | 13.72 | 7.50 | |
| 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 | |