Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 16.4x - 18.1x | 17.2x |
| Selected Fwd P/E Multiple | 15.3x - 16.9x | 16.1x |
| Fair Value | kr303.19 - kr335.10 | kr319.15 |
| Upside | 5.9% - 17.0% | 11.4% |
| Benchmarks | - | Full Ticker |
| Compagnie de Saint-Gobain S.A. | - | ENXTPA:SGO |
| Etex N.V. | 9,412,445,300.0% | ENXTBR:094124453 |
| Owens Corning | - | DB:O5Q |
| Carlisle Companies Incorporated | - | DB:CLE |
| Armstrong World Industries, Inc. | - | DB:91A |
| Rockwool A/S | - | CPSE:ROCKB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SGO | 94124453 | O5Q | CLE | 91A | ROCK B | |||
| ENXTPA:SGO | ENXTBR:094124453 | DB:O5Q | DB:CLE | DB:91A | CPSE:ROCKB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.1% | -1.2% | 9.8% | 13.6% | 1.8% | 14.1% | ||
| 3Y CAGR | 4.1% | -5.1% | -13.4% | 30.9% | 12.7% | 22.0% | ||
| Latest Twelve Months | 6.6% | -39.4% | -42.8% | 3.5% | 16.0% | 28.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 6.4% | 8.4% | 15.3% | 13.3% | 10.1% | ||
| Prior Fiscal Year | 5.6% | 7.2% | 12.4% | 15.6% | 17.3% | 10.7% | ||
| Latest Fiscal Year | 6.1% | 4.4% | 5.9% | 17.3% | 18.3% | 14.3% | ||
| Latest Twelve Months | 6.1% | 4.4% | 5.4% | 16.6% | 18.2% | 14.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.4x | 3.2x | 6.9x | 14.9x | 19.4x | 8.4x | ||
| Price / LTM Sales | 1.0x | 0.3x | 1.1x | 3.4x | 4.8x | 2.1x | ||
| LTM P/E Ratio | 17.1x | 6.3x | 19.8x | 20.6x | 26.6x | 14.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.3x | 19.8x | 26.6x | |||||
| Historical LTM P/E Ratio | 14.0x | 19.5x | 25.0x | |||||
| Selected P/E Multiple | 16.4x | 17.2x | 18.1x | |||||
| (x) LTM Net Income | 550 | 550 | 550 | |||||
| (=) Equity Value | 9,002 | 9,476 | 9,949 | |||||
| (/) Shares Outstanding | 209.6 | 209.6 | 209.6 | |||||
| Implied Value Range | 42.94 | 45.20 | 47.47 | |||||
| FX Rate: EUR/DKK | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 320.43 | 337.29 | 354.16 | 286.40 | ||||
| Upside / (Downside) | 11.9% | 17.8% | 23.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SGO | 94124453 | O5Q | CLE | 91A | ROCK B | |
| Value of Common Equity | 49,102 | 1,047 | 11,537 | 17,212 | 7,236 | 8,046 | |
| (/) Shares Outstanding | 500.0 | 78.2 | 85.1 | 43.2 | 43.4 | 209.6 | |
| Implied Stock Price | 98.20 | 13.40 | 135.65 | 398.85 | 166.63 | 38.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.17 | 1.17 | 1.17 | 0.13 | |
| Implied Stock Price (Trading Cur) | 98.20 | 13.40 | 115.60 | 339.90 | 142.00 | 286.40 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | DKK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.17 | 1.17 | 1.17 | 0.13 | |