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 | 1.6x - 1.8x | 1.7x |
Historical Pb Multiple | 1.6x - 2.3x | 1.9x |
Fair Value | €20.30 - €22.44 | €21.37 |
Upside | -8.2% - 1.5% | -3.3% |
Benchmarks | - | Full Ticker |
Yü Group PLC | - | AIM:YU. |
Severn Trent PLC | - | LSE:SVT |
United Utilities Group PLC | - | LSE:UU. |
Pennon Group Plc | - | LSE:PNN |
MAST Energy Developments PLC | - | LSE:MAST |
SSE plc | - | DB:SCT |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
YU. | SVT | UU. | PNN | MAST | SCT | |||
AIM:YU. | LSE:SVT | LSE:UU. | LSE:PNN | LSE:MAST | DB:SCT | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | 7.6% | 19.9% | NM- | NM- | 23.2% | ||
3Y CAGR | 96.0% | NM- | NM- | NM- | NM- | -22.4% | ||
Latest Twelve Months | 8.6% | 63.6% | 108.6% | -509.5% | 69.0% | -30.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 2.3% | 5.4% | 9.2% | 58.1% | -4116.0% | 18.8% | ||
Prior Fiscal Year | 6.7% | 6.0% | 6.5% | -1.0% | -1037.3% | 16.4% | ||
Latest Fiscal Year | 5.2% | 9.5% | 12.3% | -5.5% | -148.9% | 11.7% | ||
Latest Twelve Months | 5.2% | 9.5% | 12.3% | -5.5% | -148.9% | 11.7% | ||
Return on Equity | ||||||||
5 Year Average Margin | 35.5% | 9.0% | 6.6% | 0.7% | -134.9% | 18.7% | ||
Prior Fiscal Year | 100.2% | 10.0% | 5.6% | -0.8% | -334.4% | 15.8% | ||
Latest Twelve Months | 57.2% | 12.7% | 13.1% | -4.4% | NM | 10.2% | ||
Next Fiscal Year | 44.4% | 26.6% | 31.9% | 10.2% | #NUM! | 13.6% | ||
Two Fiscal Years Forward | 36.8% | 29.0% | 30.4% | 12.1% | 109.2% | 15.1% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.4x | 3.4x | 3.6x | 2.4x | 14.2x | 2.1x | ||
Price / LTM EPS | 7.6x | 35.6x | 29.5x | -42.9x | -9.6x | 17.8x | ||
Price / Book | 3.6x | 4.6x | 3.9x | 1.7x | -8.5x | 1.8x | ||
Price / Fwd Book | 2.7x | 4.3x | 3.3x | 1.6x | -8.5x | 1.6x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -8.5x | 3.6x | 4.6x | |||||
Historical P/B Ratio | 1.6x | 1.9x | 2.3x | |||||
Selected P/B Multiple | 1.6x | 1.7x | 1.8x | |||||
(x) Book Value | 12,064 | 12,064 | 12,064 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | YU. | SVT | UU. | PNN | MAST | SCT | |
Value of Common Equity | 255 | 8,172 | 7,763 | 2,422 | 11 | 21,072 | |
(/) Shares Outstanding | 16.8 | 300.8 | 681.9 | 472.0 | 13.0 | 1,099.8 | |
Implied Stock Price | 15.20 | 27.17 | 11.39 | 5.13 | 0.82 | 19.16 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |
Implied Stock Price (Trading Cur) | 15.20 | 27.17 | 11.39 | 5.13 | 0.82 | 22.10 | |
Trading Currency | GBP | GBP | GBP | GBP | GBP | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 |