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 Ps Multiple | 2.7x - 2.9x | 2.8x |
| Selected Fwd Ps Multiple | 2.6x - 2.8x | 2.7x |
| Fair Value | €111.22 - €122.92 | €117.07 |
| Upside | -22.8% - -14.6% | -18.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Enpro Inc. | - | NYSE:NPO |
| Lincoln Electric Holdings, Inc. | - | NasdaqGS:LECO |
| Caterpillar Inc. | - | NYSE:CAT |
| AGCO Corporation | - | NYSE:AGCO |
| Mueller Water Products, Inc. | - | NYSE:MWA |
| ITT Inc. | - | DB:2II |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NPO | LECO | CAT | AGCO | MWA | 2II | |||
| NYSE:NPO | NasdaqGS:LECO | NYSE:CAT | NYSE:AGCO | NYSE:MWA | DB:2II | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -2.8% | 5.9% | 3.8% | 5.2% | 6.3% | 5.0% | ||
| 3Y CAGR | 7.7% | 7.4% | 8.3% | 1.5% | 5.8% | 9.5% | ||
| Latest Twelve Months | 5.0% | 0.1% | -4.9% | -24.3% | 10.2% | 6.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.4% | 10.9% | 12.8% | 4.8% | 7.6% | 10.8% | ||
| Prior Fiscal Year | 1.0% | 13.0% | 15.4% | 8.1% | 6.7% | 12.5% | ||
| Latest Fiscal Year | 7.0% | 11.6% | 16.7% | -3.6% | 8.8% | 14.3% | ||
| Latest Twelve Months | 7.8% | 12.3% | 14.9% | 1.0% | 10.7% | 14.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.5x | 18.2x | 16.4x | 11.1x | 14.6x | 17.7x | ||
| Price / LTM Sales | 4.4x | 3.3x | 3.1x | 0.8x | 3.0x | 3.6x | ||
| LTM P/E Ratio | 55.7x | 26.7x | 20.6x | 83.2x | 27.8x | 25.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 3.1x | 4.4x | |||||
| Historical LTM P/S Ratio | 2.3x | 3.0x | 3.3x | |||||
| Selected Price / Sales Multiple | 2.7x | 2.8x | 2.9x | |||||
| (x) LTM Sales | 3,700 | 3,700 | 3,700 | |||||
| (=) Equity Value | 9,845 | 10,363 | 10,881 | |||||
| (/) Shares Outstanding | 78.0 | 78.0 | 78.0 | |||||
| Implied Value Range | 126.21 | 132.86 | 139.50 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 108.42 | 114.12 | 119.83 | 144.00 | ||||
| Upside / (Downside) | -24.7% | -20.7% | -16.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NPO | LECO | CAT | AGCO | MWA | 2II | |
| Value of Common Equity | 4,875 | 13,545 | 193,810 | 8,607 | 4,281 | 13,076 | |
| (/) Shares Outstanding | 21.1 | 55.2 | 468.5 | 74.6 | 156.3 | 78.0 | |
| Implied Stock Price | 231.56 | 245.45 | 413.70 | 115.34 | 27.39 | 167.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 231.56 | 245.45 | 413.70 | 115.34 | 27.39 | 144.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |