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 Pb Multiple | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.7x - 1.2x | 1.0x |
| Fair Value | €34.07 - €37.66 | €35.87 |
| Upside | -22.2% - -14.0% | -18.1% |
| Benchmarks | - | Full Ticker |
| Dorman Products, Inc. | - | NasdaqGS:DORM |
| DENSO Corporation | - | OTCPK:DNZO.F |
| Valeo SE | - | OTCPK:VLEE.F |
| Nexteer Automotive Group Limited | - | OTCPK:NTXV.F |
| Patrick Industries, Inc. | - | NasdaqGS:PATK |
| PHINIA Inc. | - | DB:3A6 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DORM | DNZO.F | VLEE.F | NTXV.F | PATK | 3A6 | |||
| NasdaqGS:DORM | OTCPK:DNZO.F | OTCPK:VLEE.F | OTCPK:NTXV.F | NasdaqGS:PATK | DB:3A6 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.8% | 43.8% | -12.3% | -23.3% | 9.1% | NM- | ||
| 3Y CAGR | 13.0% | 16.7% | -2.5% | -19.5% | -14.9% | -19.6% | ||
| Latest Twelve Months | 32.1% | 25.5% | -48.6% | 68.0% | -17.8% | 44.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.6% | 4.7% | 0.4% | 2.7% | 4.8% | 2.9% | ||
| Prior Fiscal Year | 6.7% | 4.4% | 1.0% | 0.9% | 4.1% | 2.9% | ||
| Latest Fiscal Year | 9.5% | 5.9% | 0.8% | 1.4% | 3.7% | 2.3% | ||
| Latest Twelve Months | 10.8% | 5.6% | 0.6% | 1.4% | 3.3% | 3.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.6% | 6.1% | 1.4% | 4.7% | 24.0% | 7.1% | ||
| Prior Fiscal Year | 11.7% | 6.3% | 6.0% | 1.9% | 14.3% | 5.8% | ||
| Latest Twelve Months | 17.4% | 7.8% | 3.7% | 3.1% | 11.3% | 6.4% | ||
| Next Fiscal Year | 17.4% | 10.7% | 7.6% | 5.5% | 12.7% | 11.8% | ||
| Two Fiscal Years Forward | 16.4% | 12.1% | 11.6% | 7.2% | 15.8% | 14.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.0x | 0.8x | 0.1x | 0.4x | 0.9x | 0.6x | ||
| Price / LTM EPS | 18.9x | 14.2x | 19.5x | 30.9x | 26.5x | 18.7x | ||
| Price / Book | 3.0x | 1.2x | 0.8x | 1.0x | 2.9x | 1.2x | ||
| Price / Fwd Book | 2.9x | 1.2x | 0.5x | 1.0x | 2.8x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.2x | 3.0x | |||||
| Historical P/B Ratio | 0.7x | 1.0x | 1.2x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 1,627 | 1,627 | 1,627 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DORM | DNZO.F | VLEE.F | NTXV.F | PATK | 3A6 | |
| Value of Common Equity | 4,262 | 5,861,466 | 1,887 | 2,049 | 3,340 | 1,984 | |
| (/) Shares Outstanding | 30.5 | 2,733.5 | 208.3 | 2,823.4 | 33.3 | 38.9 | |
| Implied Stock Price | 139.57 | 2,144.32 | 9.06 | 0.73 | 100.37 | 51.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 147.76 | 0.86 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 139.57 | 14.51 | 10.55 | 0.73 | 100.37 | 43.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 147.76 | 0.86 | 1.00 | 1.00 | 1.16 | |