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 Ps Multiple | 2.2x - 2.4x | 2.3x |
| Selected Fwd Ps Multiple | 1.8x - 1.9x | 1.8x |
| Fair Value | €15.22 - €16.83 | €16.02 |
| Upside | 10.2% - 21.8% | 16.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Barclays PLC | - | LSE:BARC |
| United Bankshares, Inc. | - | NasdaqGS:UBSI |
| First Commonwealth Financial Corporation | - | NYSE:FCF |
| Cathay General Bancorp | - | NasdaqGS:CATY |
| First Financial Bancorp. | - | NasdaqGS:FFBC |
| Standard Chartered PLC | - | DB:STD |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BARC | UBSI | FCF | CATY | FFBC | STD | |||
| LSE:BARC | NasdaqGS:UBSI | NYSE:FCF | NasdaqGS:CATY | NasdaqGS:FFBC | DB:STD | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.2% | 7.4% | 5.8% | 2.0% | 5.4% | 5.5% | ||
| 3Y CAGR | 2.4% | NM- | 5.1% | 1.2% | 6.3% | 10.3% | ||
| Latest Twelve Months | 3.2% | -1.4% | -4.0% | -11.7% | -4.9% | 14.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 23.2% | 34.9% | 31.7% | 44.2% | 31.1% | 16.6% | ||
| Prior Fiscal Year | 18.2% | 35.7% | 33.6% | 45.2% | 32.2% | 18.1% | ||
| Latest Fiscal Year | 21.9% | 36.9% | 31.8% | 41.3% | 30.3% | 18.9% | ||
| Latest Twelve Months | 21.9% | 36.9% | 31.8% | 41.3% | 30.3% | 18.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 1.8x | 4.9x | 3.6x | 4.4x | 3.2x | 1.9x | ||
| LTM P/E Ratio | 8.2x | 13.4x | 11.2x | 10.7x | 10.5x | 9.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.8x | 3.6x | 4.9x | |||||
| Historical LTM P/S Ratio | 1.3x | 1.5x | 1.9x | |||||
| Selected Price / Sales Multiple | 2.2x | 2.3x | 2.4x | |||||
| (x) LTM Sales | 18,986 | 18,986 | 18,986 | |||||
| (=) Equity Value | 40,847 | 42,997 | 45,147 | |||||
| (/) Shares Outstanding | 2,366.4 | 2,366.4 | 2,366.4 | |||||
| Implied Value Range | 17.26 | 18.17 | 19.08 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.95 | 16.79 | 17.62 | 13.81 | ||||
| Upside / (Downside) | 15.5% | 21.5% | 27.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BARC | UBSI | FCF | CATY | FFBC | STD | |
| Value of Common Equity | 42,101 | 4,916 | 1,572 | 2,996 | 2,367 | 35,376 | |
| (/) Shares Outstanding | 14,344.6 | 142.9 | 101.5 | 70.3 | 95.4 | 2,366.4 | |
| Implied Stock Price | 2.94 | 34.40 | 15.49 | 42.63 | 24.80 | 14.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 2.94 | 34.40 | 15.49 | 42.63 | 24.80 | 13.81 | |
| Trading Currency | GBP | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |