Methode Electronics Inc

주가

6.38 USD

적정가치

10.68 USD

Multiples Valuation: Price / Sales

주가

6.38 USD

적정가치

10.68 USD

상승 여력 있음

64.0%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	CTS	ROG	ARW	FN	APEL.F	MEI
	NYSE:CTS	NYSE:ROG	NYSE:ARW	NYSE:FN	OTCPK:APEL.F	NYSE:MEI
Historical Sales Growth
5Y CAGR	1.9%	-1.6%	-0.7%	12.7%	2.5%	2.2%
3Y CAGR	0.2%	-3.8%	-6.8%	15.3%	10.3%	0.8%
Latest Twelve Months	-6.3%	-8.6%	-15.7%	14.8%	0.2%	-6.2%

Historical Net Income Profit Margin
5 Year Average Margin	6.2%	7.6%	2.5%	8.7%	0.1%	4.4%
Prior Fiscal Year	11.0%	6.2%	2.7%	9.4%	1.2%	6.5%
Latest Fiscal Year	11.3%	3.1%	1.4%	10.3%	-3.1%	-11.1%
Latest Twelve Months	11.3%	3.1%	1.4%	10.4%	0.0%	-8.6%

Current Trading Multiples
EV / LTM EBITDA	11.8x	11.4x	7.7x	17.3x	4.0x	9.6x
Price / LTM Sales	2.5x	1.5x	0.2x	2.3x	0.3x	0.2x
LTM P/E Ratio	21.8x	48.0x	13.8x	21.6x	681.6x	-2.5x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.2x	1.5x	2.5x
Historical LTM P/S Ratio	0.4x	1.3x	1.7x

Selected Price / Sales Multiple	0.4x	0.4x	0.4x
(x) LTM Sales	1,068	1,068	1,068
(=) Equity Value	376	396	416
(/) Shares Outstanding	35.7	35.7	35.7
Implied Value Range	10.54	11.09	11.65
FX Rate: USD/USD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	10.54	11.09	11.65		6.51
Upside / (Downside)	61.9%	70.4%	78.9%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	CTS	ROG	ARW	FN	APEL.F	MEI

Value of Common Equity	1,267	1,252	5,411	7,028	318,447	232
(/) Shares Outstanding	30.0	18.5	52.2	35.8	205.7	35.7
Implied Stock Price	42.16	67.58	103.71	196.14	1,548.47	6.51
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	149.76	1.00
Implied Stock Price (Trading Cur)	42.16	67.58	103.71	196.14	10.34	6.51

Trading Currency	USD	USD	USD	USD	USD	USD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	149.76	1.00

로딩 에러