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 | 1.0x - 1.1x | 1.1x |
Historical Pb Multiple | 0.0x - 1.5x | 0.9x |
Fair Value | €13.70 - €15.14 | €14.42 |
Upside | 9.0% - 20.5% | 14.7% |
Benchmarks | - | Full Ticker |
Koninklijke Heijmans N.V. | - | ENXTAM:HEIJM |
Koninklijke BAM Groep nv | - | ENXTAM:BAMNB |
DEME Group NV | - | DB:MT0 |
Vinci SA | - | ENXTPA:DG |
Eiffage SA | - | ENXTPA:FGR |
Fugro N.V. | - | DB:F3DC |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
HEIJM | BAMNB | MT0 | DG | FGR | F3DC | |||
ENXTAM:HEIJM | ENXTAM:BAMNB | DB:MT0 | ENXTPA:DG | ENXTPA:FGR | DB:F3DC | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 24.5% | NM- | 18.2% | 8.3% | 7.5% | NM- | ||
3Y CAGR | 21.4% | 50.8% | 36.0% | 23.3% | 11.4% | 63.9% | ||
Latest Twelve Months | 50.8% | -64.5% | 77.1% | 3.4% | 2.8% | 4.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 2.8% | 1.2% | 5.1% | 5.6% | 5.8% | 2.2% | ||
Prior Fiscal Year | 2.8% | 2.8% | 5.0% | 6.7% | 4.5% | 11.5% | ||
Latest Fiscal Year | 3.5% | 1.0% | 7.0% | 6.7% | 4.3% | 11.5% | ||
Latest Twelve Months | 3.5% | 1.0% | 7.0% | 6.7% | 4.3% | 11.5% | ||
Return on Equity | ||||||||
5 Year Average Margin | 19.1% | 2.8% | 7.9% | 13.8% | 13.5% | 5.3% | ||
Prior Fiscal Year | 17.0% | 20.2% | 8.9% | 17.4% | 16.0% | 21.5% | ||
Latest Twelve Months | 21.3% | 6.8% | 14.3% | 16.8% | 15.8% | 18.9% | ||
Next Fiscal Year | 23.7% | 22.9% | 13.8% | 16.4% | 14.5% | 10.7% | ||
Two Fiscal Years Forward | 21.7% | 21.6% | 12.5% | 17.8% | 16.7% | 12.0% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.6x | 0.3x | 0.8x | 0.9x | 0.5x | 0.6x | ||
Price / LTM EPS | 17.3x | 32.6x | 11.3x | 14.0x | 10.4x | 5.3x | ||
Price / Book | 3.4x | 2.3x | 1.5x | 2.3x | 1.6x | 0.9x | ||
Price / Fwd Book | 2.7x | 2.0x | 1.4x | 2.2x | 1.6x | 0.9x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 1.5x | 2.3x | 3.4x | |||||
Historical P/B Ratio | 0.0x | 0.9x | 1.5x | |||||
Selected P/B Multiple | 1.0x | 1.1x | 1.1x | |||||
(x) Book Value | 1,496 | 1,496 | 1,496 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | HEIJM | BAMNB | MT0 | DG | FGR | F3DC | |
Value of Common Equity | 1,542 | 2,051 | 3,325 | 67,459 | 10,716 | 1,389 | |
(/) Shares Outstanding | 27.5 | 263.1 | 25.3 | 544.9 | 92.3 | 110.5 | |
Implied Stock Price | 56.10 | 7.80 | 131.60 | 123.80 | 116.15 | 12.57 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 56.10 | 7.80 | 131.60 | 123.80 | 116.15 | 12.57 | |
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 |