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 | -20.5x - -22.7x | -21.6x |
| Selected Fwd P/E Multiple | 8.5x - 9.3x | 8.9x |
| Fair Value | $41.75 - $46.15 | $43.95 |
| Upside | 0.7% - 11.3% | 6.0% |
| Benchmarks | - | Full Ticker |
| Guoco Group Limited | 5,300.0% | SEHK:53 |
| Jardine Cycle & Carriage Limited | - | SGX:C07 |
| 3M Company | - | NYSE:MMM |
| Icahn Enterprises L.P. | - | NasdaqGS:IEP |
| Honeywell International Inc. | - | NasdaqGS:HON |
| Jardine Matheson Holdings Limited | - | OTCPK:JARL.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 53 | C07 | MMM | IEP | HON | JARL.F | |||
| SEHK:53 | SGX:C07 | NYSE:MMM | NasdaqGS:IEP | NasdaqGS:HON | OTCPK:JARL.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.2% | 1.4% | -2.4% | NM- | -1.5% | NM- | ||
| 3Y CAGR | 12.5% | 12.7% | -12.2% | NM- | 1.0% | NM- | ||
| Latest Twelve Months | 9.5% | -22.2% | 147.7% | 34.9% | 0.8% | -168.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.5% | 11.0% | 8.5% | -12.1% | 15.4% | 4.4% | ||
| Prior Fiscal Year | 17.6% | 5.5% | -34.1% | -6.1% | 15.4% | 1.9% | ||
| Latest Fiscal Year | 15.9% | 4.2% | 16.3% | -4.3% | 14.8% | -1.3% | ||
| Latest Twelve Months | 17.2% | 4.2% | 16.3% | -4.3% | 14.8% | -1.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.3x | 4.1x | 15.0x | 16.3x | 16.6x | 6.8x | ||
| Price / LTM Sales | 1.0x | 0.3x | 3.2x | 0.5x | 3.5x | 0.3x | ||
| LTM P/E Ratio | 5.7x | 8.2x | 19.6x | -11.0x | 23.9x | -26.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -11.0x | 8.2x | 23.9x | |||||
| Historical LTM P/E Ratio | -69.9x | 10.6x | 20.1x | |||||
| Selected P/E Multiple | -20.5x | -21.6x | -22.7x | |||||
| (x) LTM Net Income | (468) | (468) | (468) | |||||
| (=) Equity Value | 9,605 | 10,111 | 10,616 | |||||
| (/) Shares Outstanding | 291.6 | 291.6 | 291.6 | |||||
| Implied Value Range | 32.94 | 34.67 | 36.40 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 32.94 | 34.67 | 36.40 | 41.45 | ||||
| Upside / (Downside) | -20.5% | -16.4% | -12.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 53 | C07 | MMM | IEP | HON | JARL.F | |
| Value of Common Equity | 2,866 | 7,783 | 78,634 | 4,814 | 136,462 | 12,088 | |
| (/) Shares Outstanding | 329.1 | 395.2 | 542.9 | 522.7 | 648.8 | 291.6 | |
| Implied Stock Price | 8.71 | 19.69 | 144.84 | 9.21 | 210.34 | 41.45 | |
| FX Conversion Rate to Trading Currency | 0.13 | 0.75 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 67.75 | 26.42 | 144.84 | 9.21 | 210.34 | 41.45 | |
| Trading Currency | HKD | SGD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 0.13 | 0.75 | 1.00 | 1.00 | 1.00 | 1.00 | |