Solvay SA

주가

35.60 USD

적정가치

29.10 USD

Multiples Valuation: Price / Book

주가

35.60 USD

적정가치

29.10 USD

상승 여력 있음

-18.3%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	UMI	SYENS	SY1	SDF	NZM2	SVYS.F
	ENXTBR:UMI	ENXTBR:SYENS	DB:SY1	DB:SDF	DB:NZM2	OTCPK:SVYS.F
Historical Net Income Growth
5Y CAGR	NM-	NM-	10.4%	NM-	-6.2%	NM-
3Y CAGR	NM-	NM-	8.4%	NM-	-10.2%	-38.2%
Latest Twelve Months	-484.3%	-102.6%	40.5%	-131.8%	-24.7%	702.7%

Historical Net Income Profit Margin
5 Year Average Margin	-0.1%	2.5%	8.4%	7.6%	18.1%	23.0%
Prior Fiscal Year	2.1%	2.7%	7.2%	5.4%	16.9%	-0.6%
Latest Fiscal Year	-10.0%	-0.1%	9.6%	-1.8%	8.0%	4.3%
Latest Twelve Months	-10.0%	-0.1%	9.6%	-1.8%	8.0%	4.3%

Return on Equity
5 Year Average Margin	2.6%	6.1%	11.4%	5.4%	22.6%	2.1%
Prior Fiscal Year	10.7%	3.1%	9.5%	3.2%	21.7%	-0.6%
Latest Twelve Months	-52.9%	-0.1%	12.9%	-1.1%	4.7%	17.1%
Next Fiscal Year	12.2%	8.3%	13.0%	0.4%	8.1%	30.7%
Two Fiscal Years Forward	12.3%	8.9%	13.0%	0.9%	8.5%	29.1%

Current Trading Multiples
Price / LTM Sales	0.2x	1.0x	2.7x	0.6x	6.6x	0.7x
Price / LTM EPS	-1.6x	-1328.2x	27.7x	-33.8x	82.4x	15.6x
Price / Book	1.3x	0.9x	3.5x	0.4x	2.3x	2.6x
Price / Fwd Book	1.2x	0.9x	3.0x	0.4x	2.1x	2.3x


	Low	Mid	High

Benchmark P/B Ratio	0.4x	1.3x	3.5x
Historical P/B Ratio	0.3x	1.3x	2.6x

Selected P/B Multiple	2.0x	2.1x	2.2x
(x) Book Value	1,339	1,339	1,339

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	UMI	SYENS	SY1	SDF	NZM2	SVYS.F

Value of Common Equity	2,441	6,641	13,281	2,241	25,036	3,431
(/) Shares Outstanding	240.5	103.5	139.8	179.1	466.4	104.3
Implied Stock Price	10.15	64.17	95.02	12.51	53.68	32.89
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	0.92
Implied Stock Price (Trading Cur)	10.15	64.17	95.02	12.51	53.68	35.60

Trading Currency	EUR	EUR	EUR	EUR	EUR	USD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	0.92

로딩 에러