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 | 371.4x - 410.5x | 391.0x |
| Selected Fwd P/E Multiple | 11.2x - 12.4x | 11.8x |
| Fair Value | $26.93 - $29.77 | $28.35 |
| Upside | -7.4% - 2.3% | -2.6% |
| Benchmarks | - | Full Ticker |
| Corteva, Inc. | - | BST:2X0 |
| Linde plc | - | BIT:1LINUS |
| CF Industries Holdings, Inc. | - | DB:C4F |
| FMC Corporation | - | DB:FMQ |
| The Mosaic Company | - | DB:02M |
| Yara International ASA | - | OTCPK:YRAI.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2X0 | 1LINUS | C4F | FMQ | 02M | YRAI.F | |||
| BST:2X0 | BIT:1LINUS | DB:C4F | DB:FMQ | DB:02M | OTCPK:YRAI.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 24.6% | 19.8% | -5.7% | NM- | -52.8% | ||
| 3Y CAGR | -22.3% | 19.8% | 9.9% | -20.7% | -52.5% | -68.5% | ||
| Latest Twelve Months | -8.4% | 5.9% | -20.1% | -71.7% | -85.0% | -70.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.0% | 14.1% | 22.4% | 15.7% | 7.9% | 4.8% | ||
| Prior Fiscal Year | 5.4% | 18.9% | 23.0% | 31.6% | 8.5% | 0.3% | ||
| Latest Fiscal Year | 5.0% | 19.9% | 20.5% | 9.5% | 1.6% | 0.1% | ||
| Latest Twelve Months | 5.0% | 19.9% | 20.5% | 9.5% | 1.6% | 0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.1x | 17.9x | 6.3x | 9.3x | 5.8x | 7.0x | ||
| Price / LTM Sales | 2.3x | 6.3x | 2.1x | 1.0x | 0.7x | 0.5x | ||
| LTM P/E Ratio | 44.8x | 31.5x | 10.2x | 11.0x | 42.5x | 497.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.2x | 31.5x | 44.8x | |||||
| Historical LTM P/E Ratio | 5.5x | 16.9x | 497.8x | |||||
| Selected P/E Multiple | 371.4x | 391.0x | 410.5x | |||||
| (x) LTM Net Income | 14 | 14 | 14 | |||||
| (=) Equity Value | 5,200 | 5,474 | 5,747 | |||||
| (/) Shares Outstanding | 254.7 | 254.7 | 254.7 | |||||
| Implied Value Range | 20.41 | 21.49 | 22.56 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.41 | 21.49 | 22.56 | 29.09 | ||||
| Upside / (Downside) | -29.8% | -26.1% | -22.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2X0 | 1LINUS | C4F | FMQ | 02M | YRAI.F | |
| Value of Common Equity | 37,136 | 197,908 | 12,152 | 4,212 | 7,487 | 7,410 | |
| (/) Shares Outstanding | 683.0 | 472.9 | 169.5 | 124.9 | 316.9 | 254.7 | |
| Implied Stock Price | 54.37 | 418.49 | 71.68 | 33.72 | 23.62 | 29.09 | |
| FX Conversion Rate to Trading Currency | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.00 | |
| Implied Stock Price (Trading Cur) | 49.76 | 383.00 | 65.60 | 30.86 | 21.62 | 29.09 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.00 | |