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 Ps Multiple | 8.5x - 9.4x | 9.0x |
| Selected Fwd Ps Multiple | 7.1x - 7.8x | 7.4x |
| Fair Value | ₪45.67 - ₪50.48 | ₪48.07 |
| Upside | -39.8% - -33.5% | -36.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Deutsche Börse AG | - | OTCPK:DBOE.F |
| B3 S.A. - Brasil, Bolsa, Balcão | - | BOVESPA:B3SA3 |
| Gielda Papierów Wartosciowych w Warszawie S.A. | - | WSE:GPW |
| Euronext N.V. | - | ENXTPA:ENX |
| London Stock Exchange Group plc | - | LSE:LSEG |
| The Tel-Aviv Stock Exchange Ltd. | - | TASE:TASE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DBOE.F | B3SA3 | GPW | ENX | LSEG | TASE | |||
| OTCPK:DBOE.F | BOVESPA:B3SA3 | WSE:GPW | ENXTPA:ENX | LSE:LSEG | TASE:TASE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 16.3% | 10.0% | 6.7% | 19.1% | 30.8% | 11.0% | ||
| 3Y CAGR | 17.2% | 0.9% | 4.5% | 7.8% | 10.7% | 10.6% | ||
| Latest Twelve Months | 9.0% | 6.5% | 8.9% | 12.1% | 6.4% | 19.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 29.4% | 48.3% | 36.4% | 34.9% | 23.1% | 17.4% | ||
| Prior Fiscal Year | 28.3% | 46.3% | 35.1% | 34.8% | 9.1% | 21.3% | ||
| Latest Fiscal Year | 27.7% | 48.1% | 32.0% | 36.0% | 7.7% | 23.2% | ||
| Latest Twelve Months | 27.5% | 49.3% | 36.2% | 37.6% | 10.8% | 26.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.4x | 9.4x | 9.6x | 14.3x | 19.6x | 34.6x | ||
| Price / LTM Sales | 5.8x | 6.5x | 4.7x | 7.3x | 4.9x | 14.1x | ||
| LTM P/E Ratio | 21.1x | 13.2x | 13.0x | 19.5x | 45.2x | 53.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 4.7x | 5.8x | 7.3x | |||||
| Historical LTM P/S Ratio | 4.7x | 5.6x | 9.2x | |||||
| Selected Price / Sales Multiple | 8.5x | 9.0x | 9.4x | |||||
| (x) LTM Sales | 492 | 492 | 492 | |||||
| (=) Equity Value | 4,181 | 4,401 | 4,621 | |||||
| (/) Shares Outstanding | 91.4 | 91.4 | 91.4 | |||||
| Implied Value Range | 45.76 | 48.17 | 50.58 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 45.76 | 48.17 | 50.58 | 75.86 | ||||
| Upside / (Downside) | -39.7% | -36.5% | -33.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DBOE.F | B3SA3 | GPW | ENX | LSEG | TASE | |
| Value of Common Equity | 41,947 | 65,795 | 2,359 | 12,696 | 44,717 | 6,931 | |
| (/) Shares Outstanding | 183.3 | 5,197.0 | 42.0 | 100.0 | 518.9 | 91.4 | |
| Implied Stock Price | 228.88 | 12.66 | 56.20 | 127.00 | 86.18 | 75.86 | |
| FX Conversion Rate to Trading Currency | 0.86 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 266.57 | 12.66 | 56.20 | 127.00 | 86.18 | 75.86 | |
| Trading Currency | USD | BRL | PLN | EUR | GBP | ILS | |
| FX Rate to Reporting Currency | 0.86 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |