Watts Water Technologies Inc

주가

206.15 USD

적정가치

214.81 USD


Benchmarks	-	Full Ticker
Lindsay Corporation	-	NYSE:LNN
Franklin Electric Co., Inc.	-	NasdaqGS:FELE
Xylem Inc.	-	NYSE:XYL
Helios Technologies, Inc.	-	NYSE:HLIO
Mueller Water Products, Inc.	-	NYSE:MWA
Watts Water Technologies, Inc.	-	NYSE:WTS
-	-	-

Multiples Valuation: Price / EPS

주가

206.15 USD

적정가치

214.81 USD

상승 여력 있음

5.3%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	LNN	FELE	XYL	HLIO	MWA	WTS
	NYSE:LNN	NasdaqGS:FELE	NYSE:XYL	NYSE:HLIO	NYSE:MWA	NYSE:WTS
Historical Net Income Growth
5Y CAGR	98.1%	13.6%	17.3%	-8.3%	12.7%	17.2%
3Y CAGR	15.9%	5.5%	27.7%	-28.0%	18.1%	20.7%
Latest Twelve Months	-1.1%	-6.7%	46.1%	4.0%	77.1%	11.1%

Historical Net Income Profit Margin
5 Year Average Margin	8.9%	8.9%	7.3%	7.6%	7.5%	10.7%
Prior Fiscal Year	10.7%	9.3%	8.3%	4.5%	6.7%	12.7%
Latest Fiscal Year	10.9%	8.9%	10.4%	4.8%	8.8%	12.9%
Latest Twelve Months	11.2%	8.9%	10.4%	4.8%	10.0%	12.9%

Current Trading Multiples
EV / LTM EBITDA	13.5x	13.9x	18.2x	10.0x	14.3x	14.7x
Price / LTM Sales	2.2x	2.1x	3.4x	1.3x	2.9x	3.0x
LTM P/E Ratio	20.1x	23.9x	32.6x	27.4x	29.1x	23.3x


	Low	Mid	High

Benchmark LTM P/E Ratio	20.1x	27.4x	32.6x
Historical LTM P/E Ratio	21.8x	25.2x	42.2x

Selected P/E Multiple	23.9x	25.1x	26.4x
(x) LTM Net Income	291	291	291
(=) Equity Value	6,946	7,312	7,677
(/) Shares Outstanding	33.3	33.3	33.3
Implied Value Range	208.50	219.47	230.45
FX Rate: USD/USD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	208.50	219.47	230.45		203.92
Upside / (Downside)	2.2%	7.6%	13.0%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	LNN	FELE	XYL	HLIO	MWA	WTS

Value of Common Equity	1,375	4,298	29,034	1,068	3,981	6,794
(/) Shares Outstanding	10.9	45.8	243.0	33.3	156.6	33.3
Implied Stock Price	126.52	93.88	119.46	32.09	25.42	203.92
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	126.52	93.88	119.46	32.09	25.42	203.92

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

로딩 에러