載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
AT1
6.5%
ADJ
-6.3%
28F0
-2.5%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
LEG Immobilien AG
XTRA:LEG
德國 / 地產 / 房地產管理及開發
加入觀察名單
貨幣
€
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
76.65
EUR
公允價值
70.35
EUR
Metrics
Range
Conclusion
Selected LTM P/E Multiple
53.4x - 59.1x
56.2x
Selected Fwd P/E Multiple
14.0x - 15.5x
14.8x
Fair Value
€66.83 - €73.86
€70.35
Upside
-12.8% - -3.6%
-8.2%
Benchmarks
-
Full Ticker
Deutsche Wohnen SE
-
XTRA:DWNI
Vonovia SE
-
XTRA:VNA
TAG Immobilien AG
-
XTRA:TEG
TLG Immobilien AG
-
HMSE:TLG
Citycon Oyj
-
DB:TY2B
LEG Immobilien SE
-
XTRA:LEG
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
76.65
EUR
公允價值
70.35
EUR
看漲
-8.2%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
DWNI
VNA
TEG
TLG
TY2B
LEG
XTRA:DWNI
XTRA:VNA
XTRA:TEG
HMSE:TLG
DB:TY2B
XTRA:LEG
Historical Net Income Growth
5Y CAGR
NM-
NM-
-23.0%
-40.9%
NM-
-39.5%
3Y CAGR
NM-
NM-
-40.3%
-48.0%
NM-
-66.3%
Latest Twelve Months
73.9%
81.0%
130.5%
107.3%
38.0%
104.2%
Historical Net Income Profit Margin
5 Year Average Margin
-16.8%
2.5%
37.0%
306.7%
1.7%
51.3%
Prior Fiscal Year
-156.9%
-101.9%
-29.5%
995.5%
-46.6%
-114.5%
Latest Fiscal Year
-32.6%
-13.1%
11.0%
30.0%
-22.8%
4.2%
Latest Twelve Months
-32.6%
-9.7%
11.0%
30.0%
-22.8%
4.2%
Current Trading Multiples
EV / LTM EBITDA
65.9x
37.9x
19.2x
30.0x
13.1x
25.3x
Price / LTM Sales
4.9x
3.3x
2.3x
11.3x
2.1x
3.6x
LTM P/E Ratio
-14.9x
-33.7x
21.1x
37.7x
-9.0x
86.5x
Low
Mid
High
Benchmark LTM P/E Ratio
-33.7x
-9.0x
37.7x
Historical LTM P/E Ratio
-3.1x
4.8x
86.5x
Selected P/E Multiple
53.4x
56.2x
59.1x
(x) LTM Net Income
66
66
66
(=) Equity Value
3,527
3,712
3,898
(/) Shares Outstanding
74.5
74.5
74.5
Implied Value Range
47.36
49.85
52.34
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
47.36
49.85
52.34
76.65
Upside / (Downside)
-38.2%
-35.0%
-31.7%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
DWNI
VNA
TEG
TLG
TY2B
LEG
Value of Common Equity
9,189
24,793
2,561
1,559
646
5,708
(/) Shares Outstanding
396.9
822.9
175.4
106.8
184.3
74.5
Implied Stock Price
23.15
30.13
14.60
14.60
3.50
76.65
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
23.15
30.13
14.60
14.60
3.50
76.65
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
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी