Banco Bilbao Vizcaya Argentaria SA

股價

12.68 EUR

公允價值

11.98 EUR


Benchmarks	-	Full Ticker
Banco Santander, S.A.	-	BME:SAN
Banco de Sabadell, S.A.	-	BME:SAB
CaixaBank, S.A.	-	BME:CABK
BPER Banca SpA	-	BIT:BPE
Raiffeisen Bank International AG	-	WBAG:RBI
Banco Bilbao Vizcaya Argentaria, S.A.	-	XTRA:BOY
-	-	-

Multiples Valuation: Price / EPS

股價

12.68 EUR

公允價值

11.98 EUR

看漲

-4.5%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	SAN	SAB	CABK	BPE	RBI	BOY
	BME:SAN	BME:SAB	BME:CABK	BIT:BPE	WBAG:RBI	XTRA:BOY
Historical Net Income Growth
5Y CAGR	15.1%	20.0%	28.6%	29.9%	8.1%	20.2%
3Y CAGR	16.5%	59.0%	3.5%	38.7%	12.9%	34.0%
Latest Twelve Months	12.9%	42.1%	21.6%	-7.7%	-20.1%	26.0%

Historical Net Income Profit Margin
5 Year Average Margin	16.3%	16.9%	34.6%	27.8%	30.0%	26.3%
Prior Fiscal Year	23.1%	24.4%	35.1%	30.6%	25.4%	28.3%
Latest Fiscal Year	23.5%	30.3%	37.2%	27.2%	20.2%	30.6%
Latest Twelve Months	23.5%	30.3%	37.2%	27.2%	20.2%	30.6%

Current Trading Multiples
EV / LTM EBITDA	NA	NA	NA	NA	NA	NA
Price / LTM Sales	1.8x	2.4x	3.4x	2.0x	0.9x	2.3x
LTM P/E Ratio	7.8x	8.0x	9.2x	7.3x	4.5x	7.4x


	Low	Mid	High

Benchmark LTM P/E Ratio	4.5x	7.8x	9.2x
Historical LTM P/E Ratio	5.8x	7.4x	14.0x

Selected P/E Multiple	7.3x	7.7x	8.1x
(x) LTM Net Income	9,666	9,666	9,666
(=) Equity Value	70,800	74,527	78,253
(/) Shares Outstanding	5,756.6	5,756.6	5,756.6
Implied Value Range	12.30	12.95	13.59
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	12.30	12.95	13.59		12.55
Upside / (Downside)	-2.0%	3.2%	8.3%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	SAN	SAB	CABK	BPE	RBI	BOY

Value of Common Equity	93,344	13,906	51,063	10,235	7,790	72,246
(/) Shares Outstanding	15,065.2	5,387.7	7,117.8	1,419.5	328.4	5,756.6
Implied Stock Price	6.20	2.58	7.17	7.21	23.72	12.55
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	6.20	2.58	7.17	7.21	23.72	12.55

Trading Currency	EUR	EUR	EUR	EUR	EUR	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

載入錯誤