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 | -47.3x - -52.3x | -49.8x |
| Historical Pb Multiple | -268.4x - 101.9x | -136.0x |
| Fair Value | €50.39 - €55.69 | €53.04 |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | - | Full Ticker |
| Armstrong World Industries, Inc. | - | NYSE:AWI |
| Fortune Brands Innovations, Inc. | - | NYSE:FBIN |
| Carlisle Companies Incorporated | - | NYSE:CSL |
| Owens Corning | - | NYSE:OC |
| Zurn Elkay Water Solutions Corporation | - | NYSE:ZWS |
| Masco Corporation | - | DB:MSQ |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AWI | FBIN | CSL | OC | ZWS | MSQ | |||
| NYSE:AWI | NYSE:FBIN | NYSE:CSL | NYSE:OC | NYSE:ZWS | DB:MSQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.8% | 1.8% | 13.6% | 9.8% | -0.8% | 5.4% | ||
| 3Y CAGR | 12.7% | -5.5% | 30.9% | -13.4% | 47.3% | 26.5% | ||
| Latest Twelve Months | 16.0% | 16.4% | 3.5% | -45.9% | 43.5% | -13.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.3% | 12.4% | 15.3% | 7.8% | 8.6% | 11.6% | ||
| Prior Fiscal Year | 17.3% | 8.8% | 15.6% | 12.4% | 6.8% | 11.4% | ||
| Latest Fiscal Year | 18.3% | 10.2% | 17.3% | 5.9% | 10.1% | 10.5% | ||
| Latest Twelve Months | 18.2% | 10.2% | 16.6% | 5.9% | 10.5% | 10.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 30.6% | 19.3% | 22.6% | 16.7% | 8.1% | 744.6% | ||
| Prior Fiscal Year | 39.7% | 18.5% | 24.5% | 24.6% | 6.5% | NM | ||
| Latest Twelve Months | 38.6% | 20.0% | 33.1% | 12.6% | 10.5% | NM | ||
| Next Fiscal Year | 35.8% | 20.6% | 50.0% | 23.2% | 14.9% | -180.0% | ||
| Two Fiscal Years Forward | 32.5% | 21.0% | 115.0% | 22.3% | 16.5% | -131.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.3x | 1.4x | 3.3x | 1.2x | 3.7x | 1.7x | ||
| Price / LTM EPS | 23.8x | 14.1x | 20.0x | 19.5x | 35.5x | 16.6x | ||
| Price / Book | 8.2x | 2.7x | 7.7x | 2.5x | 3.8x | -51.7x | ||
| Price / Fwd Book | 6.9x | 2.6x | 11.9x | 2.2x | 3.8x | -23.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.5x | 3.8x | 8.2x | |||||
| Historical P/B Ratio | -268.4x | -136.0x | 101.9x | |||||
| Selected P/B Multiple | -47.3x | -49.8x | -52.3x | |||||
| (x) Book Value | (254) | (254) | (254) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AWI | FBIN | CSL | OC | ZWS | MSQ | |
| Value of Common Equity | 6,511 | 6,645 | 16,667 | 12,639 | 5,884 | 12,649 | |
| (/) Shares Outstanding | 43.4 | 121.2 | 43.2 | 85.5 | 168.3 | 210.9 | |
| Implied Stock Price | 149.93 | 54.81 | 386.23 | 147.75 | 34.97 | 59.97 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 149.93 | 54.81 | 386.23 | 147.75 | 34.97 | 53.04 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |