Cannae Holdings, Inc.

주가

17.30 EUR

적정가치

19.42 EUR

Multiples Valuation: Price / Sales

주가

17.30 EUR

적정가치

19.42 EUR

상승 여력 있음

12.2%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	CODI	ELRN.F	MCVT	WT	IVZ	CQ2
	NYSE:CODI	OTCPK:ELRN.F	NasdaqCM:MCVT	NYSE:WT	NYSE:IVZ	DB:CQ2
Historical Sales Growth
5Y CAGR	11.7%	0.1%	82.8%	9.9%	-0.2%	-15.8%
3Y CAGR	8.4%	55.1%	7.5%	12.0%	-4.2%	-15.2%
Latest Twelve Months	11.9%	-88.9%	0.1%	22.5%	6.1%	-20.6%

Historical Net Income Profit Margin
5 Year Average Margin	5.5%	-353.9%	15.3%	10.8%	13.5%	10.5%
Prior Fiscal Year	-6.6%	77.7%	-35.3%	27.2%	-5.8%	-55.0%
Latest Fiscal Year	-4.3%	-50.8%	35.4%	11.7%	8.9%	-67.3%
Latest Twelve Months	-4.3%	-65.7%	35.4%	11.7%	8.9%	-67.3%

Current Trading Multiples
EV / LTM EBITDA	10.0x	4.1x	NA	11.1x	9.3x	-16.9x
Price / LTM Sales	0.6x	6.0x	3.2x	3.0x	1.1x	2.6x
LTM P/E Ratio	-14.9x	-9.2x	9.1x	25.6x	12.6x	-3.8x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.6x	3.0x	6.0x
Historical LTM P/S Ratio	2.3x	2.6x	5.8x

Selected Price / Sales Multiple	2.8x	2.9x	3.1x
(x) LTM Sales	453	453	453
(=) Equity Value	1,260	1,326	1,393
(/) Shares Outstanding	62.8	62.8	62.8
Implied Value Range	20.06	21.12	22.18
FX Rate: USD/EUR	1.1	1.1	1.1		Market Price
Implied Value Range (Trading Cur)	18.54	19.51	20.49		17.30
Upside / (Downside)	7.1%	12.8%	18.4%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	CODI	ELRN.F	MCVT	WT	IVZ	CQ2

Value of Common Equity	1,415	66	11	1,274	6,799	1,176
(/) Shares Outstanding	75.2	52.9	6.4	142.2	447.6	62.8
Implied Stock Price	18.81	1.26	1.66	8.96	15.19	18.73
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.08
Implied Stock Price (Trading Cur)	18.81	1.26	1.66	8.96	15.19	17.30

Trading Currency	USD	USD	USD	USD	USD	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.08

로딩 에러