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 | 1.4x - 1.6x | 1.5x |
| Selected Fwd Ps Multiple | 1.4x - 1.5x | 1.4x |
| Fair Value | $49.10 - $54.26 | $51.68 |
| Upside | 31.7% - 45.6% | 38.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Corteva, Inc. | - | NYSE:CTVA |
| Yara International ASA | - | OTCPK:YRAI.F |
| Nutrien Ltd. | - | NYSE:NTR |
| Sumitomo Chemical Company, Limited | - | OTCPK:SOMM.F |
| Nufarm Limited | - | OTCPK:NUFM.F |
| FMC Corporation | - | NYSE:FMC |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CTVA | YRAI.F | NTR | SOMM.F | NUFM.F | FMC | |||
| NYSE:CTVA | OTCPK:YRAI.F | NYSE:NTR | OTCPK:SOMM.F | OTCPK:NUFM.F | NYSE:FMC | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.1% | 1.5% | 5.3% | 1.1% | 4.6% | -1.6% | ||
| 3Y CAGR | 2.6% | -5.8% | -2.3% | 2.3% | 1.3% | -5.6% | ||
| Latest Twelve Months | -1.8% | -10.6% | -10.9% | 4.1% | -3.9% | -5.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.0% | 4.8% | 8.6% | -1.9% | -1.1% | 15.7% | ||
| Prior Fiscal Year | 5.4% | 0.3% | 4.5% | 0.2% | 2.9% | 31.6% | ||
| Latest Fiscal Year | 5.0% | 0.1% | 2.7% | -12.7% | -0.8% | 9.5% | ||
| Latest Twelve Months | 5.0% | 0.1% | 2.7% | -6.8% | -0.8% | 9.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.7x | 6.8x | 7.6x | -22.4x | 12.5x | 9.1x | ||
| Price / LTM Sales | 2.4x | 0.5x | 0.9x | 0.2x | 0.4x | 1.0x | ||
| LTM P/E Ratio | 47.0x | 484.4x | 34.0x | -2.8x | -54.1x | 10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.5x | 2.4x | |||||
| Historical LTM P/S Ratio | 1.0x | 2.8x | 3.2x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) LTM Sales | 4,246 | 4,246 | 4,246 | |||||
| (=) Equity Value | 6,140 | 6,464 | 6,787 | |||||
| (/) Shares Outstanding | 124.9 | 124.9 | 124.9 | |||||
| Implied Value Range | 49.16 | 51.75 | 54.34 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 49.16 | 51.75 | 54.34 | 37.27 | ||||
| Upside / (Downside) | 31.9% | 38.8% | 45.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CTVA | YRAI.F | NTR | SOMM.F | NUFM.F | FMC | |
| Value of Common Equity | 39,997 | 7,410 | 23,665 | 787,151 | 1,661 | 4,655 | |
| (/) Shares Outstanding | 683.0 | 254.7 | 488.8 | 1,966.3 | 383.0 | 124.9 | |
| Implied Stock Price | 58.56 | 29.09 | 48.41 | 400.32 | 4.34 | 37.27 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 145.57 | 1.62 | 1.00 | |
| Implied Stock Price (Trading Cur) | 58.56 | 29.09 | 48.41 | 2.75 | 2.68 | 37.27 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 145.57 | 1.62 | 1.00 | |