Deutsche Post AG

주가

39.96 EUR

적정가치

47.08 EUR

Multiples Valuation: Price / Sales

주가

39.96 EUR

적정가치

47.08 EUR

상승 여력 있음

17.4%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	O3P	C7T	1ID	FDX	SIY	DHL
	XTRA:O3P	DB:C7T	DB:1ID	XTRA:FDX	DB:SIY	DB:DHL
Historical Sales Growth
5Y CAGR	8.9%	8.6%	16.3%	4.7%	5.6%	5.9%
3Y CAGR	7.5%	9.6%	20.3%	1.5%	6.4%	1.1%
Latest Twelve Months	14.0%	16.4%	19.1%	0.3%	3.9%	3.0%

Historical Net Income Profit Margin
5 Year Average Margin	5.4%	4.1%	1.7%	4.3%	3.7%	5.3%
Prior Fiscal Year	4.8%	6.0%	1.9%	4.4%	3.7%	4.5%
Latest Fiscal Year	4.4%	4.1%	1.6%	4.9%	4.2%	3.9%
Latest Twelve Months	4.4%	4.1%	1.6%	4.5%	3.4%	3.9%

Current Trading Multiples
EV / LTM EBITDA	8.9x	-9.3x	35.9x	8.2x	5.3x	8.7x
Price / LTM Sales	0.7x	0.9x	0.7x	0.7x	0.3x	0.6x
LTM P/E Ratio	15.5x	22.7x	46.4x	14.9x	8.9x	14.0x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.3x	0.7x	0.9x
Historical LTM P/S Ratio	0.4x	0.6x	0.9x

Selected Price / Sales Multiple	0.6x	0.6x	0.7x
(x) LTM Sales	84,772	84,772	84,772
(=) Equity Value	50,583	53,245	55,907
(/) Shares Outstanding	1,151.5	1,151.5	1,151.5
Implied Value Range	43.93	46.24	48.55
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	43.93	46.24	48.55		40.11
Upside / (Downside)	9.5%	15.3%	21.0%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	O3P	C7T	1ID	FDX	SIY	DHL

Value of Common Equity	2,162	999	2,425	58,386	36,876	46,187
(/) Shares Outstanding	67.6	134.6	6.5	239.6	10,401.6	1,151.5
Implied Stock Price	32.00	7.42	370.50	243.68	3.55	40.11
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.08	7.84	1.00
Implied Stock Price (Trading Cur)	32.00	7.42	370.50	225.70	0.45	40.11

Trading Currency	EUR	EUR	EUR	EUR	EUR	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.08	7.84	1.00

로딩 에러