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 | 0.6x - 0.7x | 0.7x |
Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.5x |
Fair Value | $0.96 - $1.06 | $1.01 |
Upside | 22.7% - 35.6% | 29.2% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Worthington Enterprises, Inc. | - | NYSE:WOR |
Franklin Electric Co., Inc. | - | NasdaqGS:FELE |
IDEX Corporation | - | NYSE:IEX |
ESCO Technologies Inc. | - | NYSE:ESE |
Enpro Inc. | - | NYSE:NPO |
CIMC Enric Holdings Limited | - | OTCPK:CIME.F |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
WOR | FELE | IEX | ESE | NPO | CIME.F | |||
NYSE:WOR | NasdaqGS:FELE | NYSE:IEX | NYSE:ESE | NYSE:NPO | OTCPK:CIME.F | |||
Historical Sales Growth | ||||||||
5Y CAGR | -17.7% | 9.0% | 5.6% | 7.2% | -2.8% | 12.5% | ||
3Y CAGR | -4.1% | 6.7% | 5.7% | 12.8% | 7.7% | 10.3% | ||
Latest Twelve Months | -7.4% | -1.3% | 1.7% | 8.4% | 2.9% | 4.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 17.9% | 9.0% | 16.9% | 9.3% | 11.9% | 5.1% | ||
Prior Fiscal Year | 2.2% | 9.3% | 18.2% | 9.7% | 1.0% | 4.7% | ||
Latest Fiscal Year | 8.3% | 8.9% | 15.4% | 9.9% | 7.0% | 4.4% | ||
Latest Twelve Months | 8.3% | 8.8% | 14.6% | 11.0% | 8.0% | 4.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 30.9x | 14.3x | 17.2x | 22.3x | 18.0x | 5.8x | ||
Price / LTM Sales | 2.7x | 2.1x | 4.2x | 4.5x | 4.1x | 0.5x | ||
LTM P/E Ratio | 32.3x | 23.7x | 29.0x | 41.2x | 51.1x | 11.7x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 2.1x | 4.1x | 4.5x | |||||
Historical LTM P/S Ratio | 0.5x | 0.6x | 1.1x | |||||
Selected Price / Sales Multiple | 0.6x | 0.7x | 0.7x | |||||
(x) LTM Sales | 24,756 | 24,756 | 24,756 | |||||
(=) Equity Value | 15,358 | 16,166 | 16,974 | |||||
(/) Shares Outstanding | 2,289.0 | 2,289.0 | 2,289.0 | |||||
Implied Value Range | 6.71 | 7.06 | 7.42 | |||||
FX Rate: CNY/USD | 7.2 | 7.2 | 7.2 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.94 | 0.99 | 1.04 | 0.78 | ||||
Upside / (Downside) | 19.9% | 26.2% | 32.6% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | WOR | FELE | IEX | ESE | NPO | CIME.F | |
Value of Common Equity | 3,105 | 4,209 | 13,875 | 4,861 | 4,338 | 12,805 | |
(/) Shares Outstanding | 49.9 | 45.6 | 75.5 | 25.8 | 21.0 | 2,289.0 | |
Implied Stock Price | 62.21 | 92.32 | 183.66 | 188.22 | 206.14 | 5.59 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.16 | |
Implied Stock Price (Trading Cur) | 62.21 | 92.32 | 183.66 | 188.22 | 206.14 | 0.78 | |
Trading Currency | USD | USD | USD | USD | USD | USD | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.16 |