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 | 7.3x - 8.1x | 7.7x |
Selected Fwd P/E Multiple | 7.4x - 8.2x | 7.8x |
Fair Value | ৳5.50 - ৳6.08 | ৳5.79 |
Upside | -19.1% - -10.5% | -14.8% |
Benchmarks | - | Full Ticker |
AB Bank PLC. | - | DSE:ABBANK |
First Security Islami Bank PLC | - | DSE:FIRSTSBANK |
Export Import Bank of Bangladesh PLC. | - | DSE:EXIMBANK |
Al-Arafah Islami Bank PLC. | - | DSE:ALARABANK |
United Commercial Bank PLC | - | DSE:UCB |
Standard Bank PLC. | - | DSE:STANDBANKL |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
ABBANK | FIRSTSBANK | EXIMBANK | ALARABANK | UCB | STANDBANKL | |||
DSE:ABBANK | DSE:FIRSTSBANK | DSE:EXIMBANK | DSE:ALARABANK | DSE:UCB | DSE:STANDBANKL | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | -27.9% | -20.8% | -51.1% | -11.2% | ||
3Y CAGR | NM- | NM- | -40.0% | -28.8% | -68.3% | 2.1% | ||
Latest Twelve Months | -2511.1% | -411.3% | -87.5% | -77.1% | -121.0% | -42.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 7.3% | 16.5% | 18.2% | 16.6% | 10.8% | 16.5% | ||
Prior Fiscal Year | 9.7% | 20.3% | 24.7% | 15.5% | 8.1% | 20.1% | ||
Latest Fiscal Year | 158.2% | -59.7% | 4.4% | 4.7% | 0.3% | 13.0% | ||
Latest Twelve Months | 148.8% | 1434.6% | 4.1% | 3.6% | -2.1% | 13.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
Price / LTM Sales | -0.4x | -7.5x | 0.9x | 1.3x | 0.7x | 1.1x | ||
LTM P/E Ratio | -0.3x | -0.5x | 21.6x | 35.8x | -32.7x | 8.5x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -32.7x | -0.3x | 35.8x | |||||
Historical LTM P/E Ratio | 4.2x | 8.1x | 12.2x | |||||
Selected P/E Multiple | 7.3x | 7.7x | 8.1x | |||||
(x) LTM Net Income | 841 | 841 | 841 | |||||
(=) Equity Value | 6,156 | 6,480 | 6,804 | |||||
(/) Shares Outstanding | 1,115.8 | 1,115.8 | 1,115.8 | |||||
Implied Value Range | 5.52 | 5.81 | 6.10 | |||||
FX Rate: BDT/BDT | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 5.52 | 5.81 | 6.10 | 6.80 | ||||
Upside / (Downside) | -18.9% | -14.6% | -10.3% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | ABBANK | FIRSTSBANK | EXIMBANK | ALARABANK | UCB | STANDBANKL | |
Value of Common Equity | 6,359 | 5,195 | 9,120 | 19,809 | 16,589 | 7,588 | |
(/) Shares Outstanding | 895.7 | 1,208.1 | 1,447.6 | 1,151.7 | 1,550.4 | 1,115.8 | |
Implied Stock Price | 7.10 | 4.30 | 6.30 | 17.20 | 10.70 | 6.80 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 7.10 | 4.30 | 6.30 | 17.20 | 10.70 | 6.80 | |
Trading Currency | BDT | BDT | BDT | BDT | BDT | BDT | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |