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 | 2.0x - 2.2x | 2.1x |
| Selected Fwd Ps Multiple | 1.9x - 2.1x | 2.0x |
| Fair Value | $91.60 - $101.24 | $96.42 |
| Upside | -3.2% - 7.0% | 1.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Helios Technologies, Inc. | - | NYSE:HLIO |
| Worthington Enterprises, Inc. | - | NYSE:WOR |
| Watts Water Technologies, Inc. | - | NYSE:WTS |
| Dover Corporation | - | NYSE:DOV |
| Lindsay Corporation | - | NYSE:LNN |
| Franklin Electric Co., Inc. | - | NasdaqGS:FELE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HLIO | WOR | WTS | DOV | LNN | FELE | |||
| NYSE:HLIO | NYSE:WOR | NYSE:WTS | NYSE:DOV | NYSE:LNN | NasdaqGS:FELE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.8% | -19.8% | 7.1% | 1.7% | 6.5% | 9.0% | ||
| 3Y CAGR | -2.5% | -26.8% | 7.6% | -0.7% | 2.3% | 6.7% | ||
| Latest Twelve Months | -3.6% | -10.9% | 9.5% | 0.8% | -7.2% | -2.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.6% | 17.7% | 10.7% | 14.3% | 8.9% | 8.9% | ||
| Prior Fiscal Year | 4.5% | 8.0% | 12.7% | 12.3% | 10.7% | 9.3% | ||
| Latest Fiscal Year | 4.8% | 2.2% | 12.9% | 18.1% | 10.9% | 8.9% | ||
| Latest Twelve Months | 4.8% | 5.3% | 12.9% | 18.1% | 11.2% | 8.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.0x | 30.1x | 14.7x | 15.5x | 13.5x | 14.0x | ||
| Price / LTM Sales | 1.3x | 2.2x | 3.0x | 3.1x | 2.3x | 2.1x | ||
| LTM P/E Ratio | 27.6x | 41.6x | 23.3x | 17.1x | 20.1x | 24.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.3x | 2.3x | 3.1x | |||||
| Historical LTM P/S Ratio | 1.9x | 2.1x | 2.8x | |||||
| Selected Price / Sales Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) LTM Sales | 2,021 | 2,021 | 2,021 | |||||
| (=) Equity Value | 4,111 | 4,328 | 4,544 | |||||
| (/) Shares Outstanding | 45.8 | 45.8 | 45.8 | |||||
| Implied Value Range | 89.80 | 94.53 | 99.26 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 89.80 | 94.53 | 99.26 | 94.60 | ||||
| Upside / (Downside) | -5.1% | -0.1% | 4.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HLIO | WOR | WTS | DOV | LNN | FELE | |
| Value of Common Equity | 1,074 | 2,526 | 6,796 | 23,938 | 1,377 | 4,331 | |
| (/) Shares Outstanding | 33.3 | 50.0 | 33.3 | 137.1 | 10.9 | 45.8 | |
| Implied Stock Price | 32.27 | 50.48 | 203.98 | 174.65 | 126.71 | 94.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 32.27 | 50.48 | 203.98 | 174.65 | 126.71 | 94.60 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |