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 | 32.4x - 35.8x | 34.1x |
| Selected Fwd P/E Multiple | 20.9x - 23.1x | 22.0x |
| Fair Value | $136.70 - $151.09 | $143.89 |
| Upside | -13.8% - -4.7% | -9.3% |
| Benchmarks | - | Full Ticker |
| Worthington Enterprises, Inc. | - | NYSE:WOR |
| Franklin Electric Co., Inc. | - | NasdaqGS:FELE |
| IDEX Corporation | - | NYSE:IEX |
| Parker-Hannifin Corporation | - | NYSE:PH |
| Lindsay Corporation | - | NYSE:LNN |
| ESCO Technologies Inc. | - | NYSE:ESE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WOR | FELE | IEX | PH | LNN | ESE | |||
| NYSE:WOR | NasdaqGS:FELE | NYSE:IEX | NYSE:PH | NYSE:LNN | NYSE:ESE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -29.0% | 13.6% | 3.5% | 13.3% | 98.1% | 5.6% | ||
| 3Y CAGR | -66.3% | 5.5% | 4.0% | 17.7% | 15.9% | 17.1% | ||
| Latest Twelve Months | -42.3% | -6.7% | -15.3% | 20.0% | -1.1% | 18.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.7% | 8.9% | 17.0% | 11.1% | 8.9% | 9.8% | ||
| Prior Fiscal Year | 8.0% | 9.3% | 18.2% | 10.9% | 10.7% | 9.7% | ||
| Latest Fiscal Year | 2.2% | 8.9% | 15.4% | 14.3% | 10.9% | 9.9% | ||
| Latest Twelve Months | 5.3% | 8.9% | 15.4% | 15.9% | 11.2% | 10.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 30.0x | 14.1x | 17.2x | 17.3x | 13.6x | 19.8x | ||
| Price / LTM Sales | 2.2x | 2.2x | 4.2x | 3.9x | 2.3x | 3.9x | ||
| LTM P/E Ratio | 41.6x | 24.2x | 27.1x | 24.9x | 20.3x | 37.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 20.3x | 24.9x | 41.6x | |||||
| Historical LTM P/E Ratio | 26.5x | 29.7x | 107.0x | |||||
| Selected P/E Multiple | 32.4x | 34.1x | 35.8x | |||||
| (x) LTM Net Income | 110 | 110 | 110 | |||||
| (=) Equity Value | 3,568 | 3,756 | 3,944 | |||||
| (/) Shares Outstanding | 25.8 | 25.8 | 25.8 | |||||
| Implied Value Range | 138.26 | 145.54 | 152.81 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 138.26 | 145.54 | 152.81 | 158.59 | ||||
| Upside / (Downside) | -12.8% | -8.2% | -3.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WOR | FELE | IEX | PH | LNN | ESE | |
| Value of Common Equity | 2,521 | 4,354 | 13,685 | 78,529 | 1,387 | 4,093 | |
| (/) Shares Outstanding | 50.0 | 45.8 | 75.5 | 128.8 | 10.9 | 25.8 | |
| Implied Stock Price | 50.37 | 95.11 | 181.15 | 609.86 | 127.59 | 158.59 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 50.37 | 95.11 | 181.15 | 609.86 | 127.59 | 158.59 | |
| 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 | |