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 | 1.1x - 1.2x | 1.2x |
Historical Pb Multiple | 1.1x - 2.0x | 1.4x |
Fair Value | €27.92 - €30.85 | €29.39 |
Upside | 0.4% - 11.0% | 5.7% |
Benchmarks | - | Full Ticker |
BorgWarner Inc. | - | NYSE:BWA |
LCI Industries | - | NYSE:LCII |
Gentex Corporation | - | NasdaqGS:GNTX |
Gentherm Incorporated | - | NasdaqGS:THRM |
Visteon Corporation | - | NasdaqGS:VC |
Standard Motor Products, Inc. | - | DB:SRU |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
BWA | LCII | GNTX | THRM | VC | SRU | |||
NYSE:BWA | NYSE:LCII | NasdaqGS:GNTX | NasdaqGS:THRM | NasdaqGS:VC | DB:SRU | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -13.2% | -0.5% | -1.0% | 5.9% | 31.0% | -4.9% | ||
3Y CAGR | 2.3% | -20.8% | 3.9% | -11.4% | 88.4% | -18.6% | ||
Latest Twelve Months | -54.1% | 66.6% | -10.8% | 6.1% | -39.9% | -4.7% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 5.6% | 5.1% | 18.9% | 5.0% | 4.7% | 4.3% | ||
Prior Fiscal Year | 4.5% | 1.7% | 18.4% | 2.7% | 12.3% | 4.6% | ||
Latest Fiscal Year | 2.6% | 3.8% | 17.2% | 4.5% | 7.1% | 3.7% | ||
Latest Twelve Months | 2.2% | 4.1% | 16.8% | 3.4% | 7.7% | 3.7% | ||
Return on Equity | ||||||||
5 Year Average Margin | 9.5% | 19.2% | 17.8% | 9.5% | 20.5% | 13.0% | ||
Prior Fiscal Year | 9.7% | 4.7% | 19.3% | 6.1% | 56.7% | 10.1% | ||
Latest Twelve Months | 5.4% | 11.4% | 15.9% | 7.7% | 25.1% | 9.0% | ||
Next Fiscal Year | 16.2% | 12.5% | 14.9% | 10.2% | 17.6% | 12.5% | ||
Two Fiscal Years Forward | 15.5% | 12.7% | 16.6% | 11.6% | 16.2% | 13.5% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 0.5x | 0.6x | 2.2x | 0.6x | 0.8x | 0.4x | ||
Price / LTM EPS | 24.7x | 15.7x | 13.4x | 18.8x | 10.0x | 12.0x | ||
Price / Book | 1.3x | 1.8x | 2.1x | 1.5x | 2.3x | 1.1x | ||
Price / Fwd Book | 1.3x | 1.7x | 2.1x | 1.5x | 2.1x | 1.1x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 1.3x | 1.8x | 2.3x | |||||
Historical P/B Ratio | 1.1x | 1.4x | 2.0x | |||||
Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
(x) Book Value | 638 | 638 | 638 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | BWA | LCII | GNTX | THRM | VC | SRU | |
Value of Common Equity | 7,686 | 2,449 | 5,157 | 942 | 2,983 | 710 | |
(/) Shares Outstanding | 219.7 | 25.2 | 224.8 | 30.9 | 27.3 | 22.0 | |
Implied Stock Price | 34.98 | 97.04 | 22.94 | 30.51 | 109.44 | 32.31 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
Implied Stock Price (Trading Cur) | 34.98 | 97.04 | 22.94 | 30.51 | 109.44 | 27.80 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 |