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 | 3.0x - 3.3x | 3.1x |
| Historical Pb Multiple | 3.0x - 3.7x | 3.4x |
| Fair Value | €9.79 - €10.82 | €10.30 |
| Upside | -8.0% - 1.6% | -3.2% |
| Benchmarks | - | Full Ticker |
| KSB SE & Co. KGaA | - | DB:KSB |
| Flowserve Corporation | - | DB:FWV |
| Terex Corporation | - | DB:TXG |
| Sandvik AB (publ) | - | OM:SAND |
| Sulzer Ltd | - | SWX:SUN |
| Metso Oyj | - | DB:M6Q |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KSB | FWV | TXG | SAND | SUN | M6Q | |||
| DB:KSB | DB:FWV | DB:TXG | OM:SAND | SWX:SUN | DB:M6Q | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 22.3% | 3.4% | 9.8% | 7.0% | 11.2% | 17.5% | ||
| 3Y CAGR | 8.0% | 30.9% | 15.5% | -2.1% | 23.7% | 18.2% | ||
| Latest Twelve Months | -22.5% | 20.6% | -52.1% | 15.7% | 14.3% | -9.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.1% | 4.9% | 5.8% | 11.5% | 11.7% | 7.1% | ||
| Prior Fiscal Year | 5.4% | 4.3% | 10.0% | 12.1% | 7.0% | 9.9% | ||
| Latest Fiscal Year | 4.0% | 6.2% | 6.5% | 10.0% | 7.4% | 10.0% | ||
| Latest Twelve Months | 4.0% | 6.1% | 4.9% | 12.0% | 7.4% | 9.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.3% | 10.2% | 21.6% | 15.4% | 11.3% | 15.3% | ||
| Prior Fiscal Year | 15.9% | 9.9% | 36.2% | 18.1% | 21.6% | 21.6% | ||
| Latest Twelve Months | 11.3% | 14.0% | 13.8% | 15.8% | 22.6% | 17.4% | ||
| Next Fiscal Year | 13.8% | 19.8% | 16.5% | 15.1% | 23.8% | 19.7% | ||
| Two Fiscal Years Forward | 13.6% | 19.8% | 17.5% | 14.7% | 22.3% | 20.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 1.3x | 0.6x | 2.1x | 1.4x | 1.8x | ||
| Price / LTM EPS | 12.1x | 21.3x | 12.1x | 17.8x | 19.1x | 18.5x | ||
| Price / Book | 1.3x | 2.9x | 1.6x | 2.8x | 4.1x | 3.2x | ||
| Price / Fwd Book | 1.2x | 2.6x | 1.5x | 2.5x | 3.5x | 3.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 2.8x | 4.1x | |||||
| Historical P/B Ratio | 3.0x | 3.4x | 3.7x | |||||
| Selected P/B Multiple | 3.0x | 3.1x | 3.3x | |||||
| (x) Book Value | 2,708 | 2,708 | 2,708 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KSB | FWV | TXG | SAND | SUN | M6Q | |
| Value of Common Equity | 1,454 | 6,010 | 2,939 | 262,794 | 4,995 | 8,812 | |
| (/) Shares Outstanding | 1.8 | 130.8 | 65.6 | 1,254.4 | 33.8 | 827.8 | |
| Implied Stock Price | 830.00 | 45.96 | 44.80 | 209.50 | 148.00 | 10.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.15 | 1.15 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 830.00 | 40.00 | 38.99 | 209.50 | 148.00 | 10.65 | |
| Trading Currency | EUR | EUR | EUR | SEK | CHF | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.15 | 1.15 | 1.00 | 1.00 | 1.00 | |