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 P/E Multiple | 20.5x - 22.6x | 21.5x |
| Selected Fwd P/E Multiple | 17.0x - 18.8x | 17.9x |
| Fair Value | €75.18 - €83.10 | €79.14 |
| Upside | 10.7% - 22.4% | 16.6% |
| Benchmarks | - | Full Ticker |
| Compagnie de Saint-Gobain S.A. | - | LSE:COD |
| Owens Corning | - | NYSE:OC |
| Masco Corporation | - | LSE:0JZ1 |
| Systemair AB (publ) | - | LSE:0HDK |
| Lindab International AB (publ) | - | LSE:0MWK |
| Kingspan Group plc | - | DB:KRX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| COD | OC | 0JZ1 | 0HDK | 0MWK | KRX | |||
| LSE:COD | NYSE:OC | LSE:0JZ1 | LSE:0HDK | LSE:0MWK | DB:KRX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.1% | 9.8% | 5.4% | 12.3% | -14.2% | 12.5% | ||
| 3Y CAGR | 4.1% | -13.4% | 26.5% | 7.8% | -31.0% | 6.3% | ||
| Latest Twelve Months | -2.3% | -29.9% | -11.8% | 5.4% | -59.9% | 7.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.4% | 9.0% | 11.1% | 5.8% | 6.0% | 8.1% | ||
| Prior Fiscal Year | 5.6% | 12.4% | 11.4% | 5.3% | 6.5% | 7.9% | ||
| Latest Fiscal Year | 6.1% | 5.9% | 10.5% | 5.5% | 2.4% | 7.7% | ||
| Latest Twelve Months | 6.0% | 6.0% | 10.5% | 5.5% | 2.3% | 7.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.7x | 7.2x | 12.6x | 15.0x | 17.6x | 13.6x | ||
| Price / LTM Sales | 1.0x | 1.1x | 2.1x | 1.6x | 1.3x | 1.4x | ||
| LTM P/E Ratio | 17.3x | 18.6x | 19.7x | 29.7x | 55.6x | 18.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 17.3x | 19.7x | 55.6x | |||||
| Historical LTM P/E Ratio | 15.1x | 22.9x | 37.2x | |||||
| Selected P/E Multiple | 20.5x | 21.5x | 22.6x | |||||
| (x) LTM Net Income | 675 | 675 | 675 | |||||
| (=) Equity Value | 13,807 | 14,534 | 15,261 | |||||
| (/) Shares Outstanding | 181.7 | 181.7 | 181.7 | |||||
| Implied Value Range | 76.00 | 80.00 | 84.00 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 76.00 | 80.00 | 84.00 | 67.90 | ||||
| Upside / (Downside) | 11.9% | 17.8% | 23.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COD | OC | 0JZ1 | 0HDK | 0MWK | KRX | |
| Value of Common Equity | 50,700 | 13,026 | 15,930 | 20,238 | 16,794 | 12,335 | |
| (/) Shares Outstanding | 495.1 | 83.6 | 209.4 | 208.0 | 77.0 | 181.7 | |
| Implied Stock Price | 102.40 | 155.76 | 76.09 | 97.30 | 218.00 | 67.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 102.40 | 155.76 | 76.09 | 97.30 | 218.00 | 67.90 | |
| Trading Currency | EUR | USD | USD | SEK | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |