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 | 18.3x - 20.3x | 19.3x |
| Selected Fwd P/E Multiple | 14.8x - 16.3x | 15.6x |
| Fair Value | €20.92 - €23.12 | €22.02 |
| Upside | 0.1% - 10.6% | 5.3% |
| Benchmarks | - | Full Ticker |
| Siemens Aktiengesellschaft | - | LSE:0P6M |
| Renold plc | - | AIM:RNO |
| Honeywell International Inc. | - | NasdaqGS:HON |
| Severfield plc | - | LSE:SFR |
| Pentair plc | - | LSE:0Y5X |
| Smiths Group plc | - | DB:QS2A |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0P6M | RNO | HON | SFR | 0Y5X | QS2A | |||
| LSE:0P6M | AIM:RNO | NasdaqGS:HON | LSE:SFR | LSE:0Y5X | DB:QS2A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.9% | 20.6% | -1.5% | -4.6% | 11.6% | 12.3% | ||
| 3Y CAGR | 17.2% | 54.9% | 1.0% | -2.8% | 4.0% | 17.0% | ||
| Latest Twelve Months | -16.1% | -9.9% | 0.8% | -84.6% | 0.4% | 31.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.7% | 4.3% | 15.4% | 4.3% | 13.5% | 16.9% | ||
| Prior Fiscal Year | 10.6% | 4.8% | 15.4% | 4.4% | 15.2% | 7.4% | ||
| Latest Fiscal Year | 10.8% | 7.1% | 14.8% | 3.4% | 15.3% | 8.0% | ||
| Latest Twelve Months | 9.7% | 6.1% | 14.8% | 0.7% | 15.3% | 9.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.0x | 4.2x | 15.3x | 1.2x | 14.4x | 11.3x | ||
| Price / LTM Sales | 1.9x | 0.3x | 3.2x | 0.1x | 3.2x | 1.9x | ||
| LTM P/E Ratio | 19.5x | 5.8x | 21.7x | 17.7x | 20.7x | 19.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.8x | 19.5x | 21.7x | |||||
| Historical LTM P/E Ratio | 42.9x | 53.4x | 65.9x | |||||
| Selected P/E Multiple | 18.3x | 19.3x | 20.3x | |||||
| (x) LTM Net Income | 306 | 306 | 306 | |||||
| (=) Equity Value | 5,613 | 5,909 | 6,204 | |||||
| (/) Shares Outstanding | 337.2 | 337.2 | 337.2 | |||||
| Implied Value Range | 16.65 | 17.52 | 18.40 | |||||
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19.56 | 20.59 | 21.62 | 20.90 | ||||
| Upside / (Downside) | -6.4% | -1.5% | 3.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0P6M | RNO | HON | SFR | 0Y5X | QS2A | |
| Value of Common Equity | 144,725 | 84 | 123,908 | 58 | 12,948 | 5,998 | |
| (/) Shares Outstanding | 782.9 | 199.0 | 648.8 | 296.2 | 164.8 | 337.2 | |
| Implied Stock Price | 184.85 | 0.42 | 190.99 | 0.20 | 78.56 | 17.79 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.85 | |
| Implied Stock Price (Trading Cur) | 184.85 | 0.42 | 190.99 | 0.20 | 78.56 | 20.90 | |
| Trading Currency | EUR | GBP | USD | GBP | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.85 | |