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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 1.2x - 1.6x | 1.4x |
| Fair Value | €20.81 - €23 | €21.90 |
| Upside | -3.7% - 6.5% | 1.4% |
| Benchmarks | - | Full Ticker |
| Vinci SA | - | ENXTPA:DG |
| Koninklijke BAM Groep nv | - | ENXTAM:BAMNB |
| PORR AG | - | WBAG:POS |
| Koninklijke Heijmans N.V. | - | ENXTAM:HEIJM |
| Fugro N.V. | - | ENXTAM:FUR |
| Eiffage SA | - | DB:EF30 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DG | BAMNB | POS | HEIJM | FUR | EF30 | |||
| ENXTPA:DG | ENXTAM:BAMNB | WBAG:POS | ENXTAM:HEIJM | ENXTAM:FUR | DB:EF30 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.3% | NM- | 44.1% | 24.5% | NM- | 7.5% | ||
| 3Y CAGR | 23.3% | 50.8% | 35.3% | 21.4% | 63.9% | 11.4% | ||
| Latest Twelve Months | 3.4% | -35.9% | 2.0% | 42.3% | -55.3% | -3.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.9% | 1.6% | 1.0% | 3.0% | 4.0% | 5.9% | ||
| Prior Fiscal Year | 6.7% | 2.8% | 1.4% | 2.8% | 11.5% | 4.5% | ||
| Latest Fiscal Year | 6.7% | 1.0% | 1.4% | 3.5% | 11.5% | 4.3% | ||
| Latest Twelve Months | 6.5% | 1.6% | 1.5% | 4.2% | 6.3% | 3.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.4% | 7.2% | 5.5% | 19.9% | 7.5% | 13.9% | ||
| Prior Fiscal Year | 17.4% | 20.2% | 10.6% | 17.0% | 21.5% | 16.0% | ||
| Latest Twelve Months | 16.7% | 11.9% | 11.5% | 25.3% | 9.9% | 14.4% | ||
| Next Fiscal Year | 16.3% | 23.0% | 12.5% | 25.5% | 2.5% | 14.3% | ||
| Two Fiscal Years Forward | 18.0% | 25.1% | 14.3% | 25.4% | 9.2% | 16.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 0.3x | 0.2x | 0.6x | 0.5x | 0.4x | ||
| Price / LTM EPS | 13.4x | 19.5x | 12.0x | 14.5x | 7.8x | 10.8x | ||
| Price / Book | 2.2x | 2.4x | 1.3x | 3.4x | 0.8x | 1.5x | ||
| Price / Fwd Book | 2.1x | 2.2x | 1.3x | 2.9x | 0.7x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 2.2x | 3.4x | |||||
| Historical P/B Ratio | 1.2x | 1.4x | 1.6x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 6,946 | 6,946 | 6,946 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DG | BAMNB | POS | HEIJM | FUR | EF30 | |
| Value of Common Equity | 63,854 | 2,132 | 1,106 | 1,613 | 1,036 | 10,419 | |
| (/) Shares Outstanding | 539.3 | 263.1 | 39.3 | 27.5 | 110.5 | 482.4 | |
| Implied Stock Price | 118.40 | 8.11 | 28.15 | 58.70 | 9.38 | 21.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 118.40 | 8.11 | 28.15 | 58.70 | 9.38 | 21.60 | |
| 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 | |