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 | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | $49.26 - $54.45 | $51.86 |
| Upside | 44.4% - 59.6% | 52.0% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 53 | C07 | MMM | IEP | HON | JARL.F | |||
| SEHK:53 | SGX:C07 | NYSE:MMM | NasdaqGS:IEP | NasdaqGS:HON | OTCPK:JARL.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.2% | 3.7% | -5.2% | 2.8% | 1.0% | -2.7% | ||
| 3Y CAGR | 29.8% | 8.0% | -11.4% | -3.7% | 3.8% | -0.1% | ||
| Latest Twelve Months | 0.6% | 0.3% | -0.1% | -8.1% | 5.0% | -0.7% | ||
| 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 | 6.8x | 3.8x | 13.8x | 14.8x | 14.7x | 6.4x | ||
| Price / LTM Sales | 0.9x | 0.3x | 2.9x | 0.4x | 3.1x | 0.3x | ||
| LTM P/E Ratio | 5.1x | 7.3x | 17.9x | -9.2x | 20.8x | -22.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.9x | 3.1x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.4x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 35,779 | 35,779 | 35,779 | |||||
| (=) Equity Value | 14,464 | 15,225 | 15,987 | |||||
| (/) Shares Outstanding | 291.6 | 291.6 | 291.6 | |||||
| Implied Value Range | 49.60 | 52.21 | 54.82 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 49.60 | 52.21 | 54.82 | 34.12 | ||||
| Upside / (Downside) | 45.4% | 53.0% | 60.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 53 | C07 | MMM | IEP | HON | JARL.F | |
| Value of Common Equity | 2,525 | 6,931 | 74,599 | 4,407 | 129,170 | 9,950 | |
| (/) Shares Outstanding | 329.1 | 395.2 | 539.3 | 522.7 | 648.8 | 291.6 | |
| Implied Stock Price | 7.67 | 17.54 | 138.32 | 8.43 | 199.10 | 34.12 | |
| FX Conversion Rate to Trading Currency | 0.13 | 0.75 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 59.55 | 23.43 | 138.32 | 8.43 | 199.10 | 34.12 | |
| 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 | |