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 | 5.7x - 6.3x | 6.0x |
Historical Pb Multiple | 3.8x - 5.6x | 4.4x |
Fair Value | €25.19 - €27.85 | €26.52 |
Upside | -10.0% - -0.6% | -5.3% |
Benchmarks | - | Full Ticker |
Deutsche Post AG | - | DB:DHL |
ID Logistics Group SA | - | ENXTPA:IDL |
Müller - Die lila Logistik SE | - | DB:MLL |
A.L.A. società per azioni | - | DB:8WD |
Compagnie de l'Odet | - | ENXTPA:ODET |
Logista Integral, S.A. | - | DB:5CI |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
DHL | IDL | MLL | 8WD | ODET | 5CI | |||
DB:DHL | ENXTPA:IDL | DB:MLL | DB:8WD | ENXTPA:ODET | DB:5CI | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 4.9% | 28.9% | -10.7% | 27.3% | NM- | 13.4% | ||
3Y CAGR | -13.0% | 18.8% | -27.6% | 40.8% | NM- | 16.9% | ||
Latest Twelve Months | -3.6% | 1.3% | 113.7% | 71.7% | -44.8% | -2.0% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 5.3% | 1.7% | 2.8% | 4.8% | 40.2% | 1.9% | ||
Prior Fiscal Year | 4.5% | 1.9% | 0.7% | 4.3% | -14.4% | 2.2% | ||
Latest Fiscal Year | 3.9% | 1.6% | 1.5% | 5.8% | -21.1% | 2.4% | ||
Latest Twelve Months | 4.0% | 1.6% | 1.5% | 5.8% | -21.1% | 2.3% | ||
Return on Equity | ||||||||
5 Year Average Margin | 21.6% | 11.8% | 14.1% | 14.6% | -51.5% | 41.7% | ||
Prior Fiscal Year | 16.1% | 14.5% | 5.0% | 15.6% | -4.0% | 47.2% | ||
Latest Twelve Months | 14.2% | 10.2% | 9.9% | 23.8% | -5.4% | 52.0% | ||
Next Fiscal Year | 14.6% | 12.0% | 1.8% | 25.2% | -3.3% | 48.9% | ||
Two Fiscal Years Forward | 15.3% | 13.1% | 1.8% | 25.9% | -3.4% | 43.6% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.5x | 0.8x | 0.1x | 1.1x | 2.0x | 0.3x | ||
Price / LTM EPS | 13.3x | 51.7x | 9.7x | 18.7x | -9.6x | 12.4x | ||
Price / Book | 1.9x | 4.4x | 0.9x | 4.1x | 0.5x | 6.3x | ||
Price / Fwd Book | 1.9x | 3.9x | 0.9x | 3.5x | 0.5x | 5.4x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.5x | 1.9x | 4.4x | |||||
Historical P/B Ratio | 3.8x | 4.4x | 5.6x | |||||
Selected P/B Multiple | 5.7x | 6.0x | 6.3x | |||||
(x) Book Value | 587 | 587 | 587 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | DHL | IDL | MLL | 8WD | ODET | 5CI | |
Value of Common Equity | 45,051 | 2,732 | 36 | 316 | 6,299 | 3,697 | |
(/) Shares Outstanding | 1,135.9 | 6.5 | 8.0 | 9.0 | 4.2 | 132.0 | |
Implied Stock Price | 39.66 | 418.00 | 4.56 | 35.00 | 1,488.00 | 28.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 39.66 | 418.00 | 4.56 | 35.00 | 1,488.00 | 28.00 | |
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 |