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 | -1.3x - -1.4x | -1.3x |
| Historical Pb Multiple | -4.4x - 3.6x | 2.3x |
| Fair Value | €2.41 - €2.67 | €2.54 |
| Upside | -29.8% - -22.4% | -26.1% |
| Benchmarks | - | Full Ticker |
| Covestro AG | - | XTRA:1CO |
| Clariant AG | - | SWX:CLN |
| Wacker Chemie AG | - | DB:WCH |
| Akzo Nobel N.V. | - | OTCPK:AKZO.Y |
| H.B. Fuller Company | - | NYSE:FUL |
| Braskem S.A. | - | DB:BRD |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1CO | CLN | WCH | AKZO.Y | FUL | BRD | |||
| XTRA:1CO | SWX:CLN | DB:WCH | OTCPK:AKZO.Y | NYSE:FUL | DB:BRD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 0.9% | -0.1% | NM- | ||
| 3Y CAGR | NM- | -2.5% | -33.2% | -13.0% | -6.9% | NM- | ||
| Latest Twelve Months | -34.3% | 45.2% | -23.2% | 21.3% | -26.9% | -147.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 8.6% | 5.9% | 6.2% | 4.5% | -4.1% | ||
| Prior Fiscal Year | -1.4% | 3.8% | 4.9% | 4.2% | 4.1% | -6.5% | ||
| Latest Fiscal Year | -1.9% | 5.9% | 4.2% | 5.1% | 3.6% | -14.6% | ||
| Latest Twelve Months | -1.9% | 5.9% | 4.2% | 5.1% | 3.2% | -14.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.4% | 4.5% | 12.4% | 10.7% | 9.8% | -77.5% | ||
| Prior Fiscal Year | -2.9% | 7.7% | 6.8% | 10.3% | 8.6% | -80.9% | ||
| Latest Twelve Months | -4.0% | 11.2% | 5.3% | 12.2% | 6.3% | -567.1% | ||
| Next Fiscal Year | 2.2% | 12.2% | 4.2% | 15.5% | 11.9% | 31.8% | ||
| Two Fiscal Years Forward | 5.4% | 13.5% | 6.6% | 15.9% | 13.2% | -50.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.7x | 0.7x | 0.9x | 0.9x | 0.1x | ||
| Price / LTM EPS | -42.1x | 12.7x | 15.5x | 18.1x | 28.0x | -0.8x | ||
| Price / Book | 1.7x | 1.3x | 0.8x | 2.1x | 1.8x | -1.8x | ||
| Price / Fwd Book | 1.7x | 1.2x | 0.8x | 2.0x | 1.6x | -1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.7x | 2.1x | |||||
| Historical P/B Ratio | -4.4x | 2.3x | 3.6x | |||||
| Selected P/B Multiple | -1.3x | -1.3x | -1.4x | |||||
| (x) Book Value | (4,782) | (4,782) | (4,782) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1CO | CLN | WCH | AKZO.Y | FUL | BRD | |
| Value of Common Equity | 11,230 | 3,033 | 3,562 | 9,759 | 3,099 | 8,550 | |
| (/) Shares Outstanding | 188.7 | 328.3 | 49.7 | 512.2 | 54.2 | 402.2 | |
| Implied Stock Price | 59.50 | 9.24 | 71.70 | 19.05 | 57.18 | 21.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.92 | 1.00 | 6.18 | |
| Implied Stock Price (Trading Cur) | 59.50 | 9.24 | 71.70 | 20.67 | 57.18 | 3.44 | |
| Trading Currency | EUR | CHF | EUR | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.92 | 1.00 | 6.18 | |