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 | 6.6x - 7.3x | 6.9x |
| Selected Fwd P/E Multiple | 9.7x - 10.7x | 10.2x |
| Fair Value | CLP 1,515 - CLP 1,674 | CLP 1,594 |
| Upside | -0.1% - 10.4% | 5.1% |
| Benchmarks | - | Full Ticker |
| Sappi Limited | - | JSE:SAP |
| Mercer International Inc. | - | NasdaqGS:MERC |
| Clearwater Paper Corporation | - | NYSE:CLW |
| Svenska Cellulosa Aktiebolaget SCA (publ) | - | OTCPK:SVCB.F |
| Suzano S.A. | - | BOVESPA:SUZB3 |
| Empresas CMPC S.A. | - | SNSE:CMPC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SAP | MERC | CLW | SVCB.F | SUZB3 | CMPC | |||
| JSE:SAP | NasdaqGS:MERC | NYSE:CLW | OTCPK:SVCB.F | BOVESPA:SUZB3 | SNSE:CMPC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -31.0% | NM- | NM- | -25.2% | NM- | 42.2% | ||
| 3Y CAGR | 36.4% | NM- | NM- | -15.1% | NM- | -3.0% | ||
| Latest Twelve Months | 501.8% | 64.8% | -252.0% | -1.0% | -150.2% | 4.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 0.0% | 3.1% | 28.3% | 11.3% | 6.3% | ||
| Prior Fiscal Year | 4.5% | -12.1% | 4.3% | 18.0% | 35.4% | 5.8% | ||
| Latest Fiscal Year | 0.6% | -4.2% | -5.3% | 16.2% | -14.9% | 6.3% | ||
| Latest Twelve Months | 4.1% | -4.2% | -5.3% | 16.2% | -14.9% | 6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.3x | 6.7x | 10.6x | 19.3x | 6.4x | 6.5x | ||
| Price / LTM Sales | 0.2x | 0.2x | 0.3x | 4.0x | 1.4x | 0.5x | ||
| LTM P/E Ratio | 5.1x | -3.9x | -5.4x | 24.7x | -9.1x | 8.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.1x | -3.9x | 24.7x | |||||
| Historical LTM P/E Ratio | -50.3x | 7.4x | 8.0x | |||||
| Selected P/E Multiple | 6.6x | 6.9x | 7.3x | |||||
| (x) LTM Net Income | 491 | 491 | 491 | |||||
| (=) Equity Value | 3,239 | 3,409 | 3,580 | |||||
| (/) Shares Outstanding | 2,500.0 | 2,500.0 | 2,500.0 | |||||
| Implied Value Range | 1.30 | 1.36 | 1.43 | |||||
| FX Rate: USD/CLP | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,253.07 | 1,319.02 | 1,384.97 | 1,516.50 | ||||
| Upside / (Downside) | -17.4% | -13.0% | -8.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SAP | MERC | CLW | SVCB.F | SUZB3 | CMPC | |
| Value of Common Equity | 1,157 | 332 | 400 | 91,815 | 64,242 | 3,920 | |
| (/) Shares Outstanding | 604.6 | 66.8 | 16.2 | 702.3 | 1,239.2 | 2,500.0 | |
| Implied Stock Price | 1.91 | 4.96 | 24.67 | 130.73 | 51.84 | 1.57 | |
| FX Conversion Rate to Trading Currency | 0.05 | 1.00 | 1.00 | 9.63 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 36.05 | 4.96 | 24.67 | 13.58 | 51.84 | 1,516.50 | |
| Trading Currency | ZAR | USD | USD | USD | BRL | CLP | |
| FX Rate to Reporting Currency | 0.05 | 1.00 | 1.00 | 9.63 | 1.00 | 0.00 | |