このページの読み込み中にエラーが発生したようです.
当社チームに通知しましたが、問題が続くようでしたらEメールサポートウィジェットを使ってご連絡ください。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.5x - 1.6x | 1.6x |
| Historical Pb Multiple | 0.6x - 1.9x | 1.4x |
| Fair Value | €29.22 - €32.30 | €30.76 |
| Upside | 2.2% - 12.9% | 7.6% |
| Benchmarks | - | Full Ticker |
| Airtel Africa Plc | - | OTCPK:AAFR.F |
| Vodacom Group Limited | - | OTCPK:VODA.F |
| América Móvil, S.A.B. de C.V. | - | OTCPK:AMXO.F |
| Liberty Latin America Ltd. | - | NasdaqGS:LILA.K |
| T-Mobile US, Inc. | - | NasdaqGS:TMUS |
| Millicom International Cellular S.A. | - | DB:M4M1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AAFR.F | VODA.F | AMXO.F | LILA.K | TMUS | M4M1 | |||
| OTCPK:AAFR.F | OTCPK:VODA.F | OTCPK:AMXO.F | NasdaqGS:LILA.K | NasdaqGS:TMUS | DB:M4M1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 1.9% | -13.3% | NM- | 26.7% | 22.7% | ||
| 3Y CAGR | NM- | -0.6% | -25.4% | NM- | 55.4% | -25.5% | ||
| Latest Twelve Months | -55.2% | -15.3% | -62.8% | -792.7% | 36.3% | 397.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.5% | 16.0% | 11.0% | -8.8% | 6.7% | 1.1% | ||
| Prior Fiscal Year | 12.6% | 14.1% | 9.3% | -1.6% | 10.6% | -1.5% | ||
| Latest Fiscal Year | -3.3% | 10.8% | 3.3% | -14.7% | 13.9% | 4.4% | ||
| Latest Twelve Months | 1.3% | 9.7% | 3.3% | -14.7% | 13.9% | 4.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.2% | 19.4% | 21.0% | -14.5% | 8.2% | 3.8% | ||
| Prior Fiscal Year | 18.6% | 20.3% | 20.6% | -4.0% | 12.4% | -2.4% | ||
| Latest Twelve Months | 2.5% | 17.2% | 7.6% | -45.6% | 17.9% | 7.2% | ||
| Next Fiscal Year | 12.6% | 17.6% | 23.2% | 12.3% | 20.1% | 13.8% | ||
| Two Fiscal Years Forward | 26.1% | 19.8% | 23.4% | 18.1% | 24.0% | 12.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 1.5x | 1.0x | 0.3x | 3.6x | 0.9x | ||
| Price / LTM EPS | 124.4x | 15.3x | 30.6x | -2.0x | 25.8x | 19.8x | ||
| Price / Book | 3.2x | 2.7x | 2.3x | 1.2x | 4.7x | 1.4x | ||
| Price / Fwd Book | 3.6x | 2.1x | 2.0x | 1.1x | 4.9x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 2.7x | 4.7x | |||||
| Historical P/B Ratio | 0.6x | 1.4x | 1.9x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.6x | |||||
| (x) Book Value | 3,628 | 3,628 | 3,628 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AAFR.F | VODA.F | AMXO.F | LILA.K | TMUS | M4M1 | |
| Value of Common Equity | 7,609 | 201,630 | 803,252 | 1,319 | 292,104 | 5,249 | |
| (/) Shares Outstanding | 3,671.6 | 1,935.4 | 53,071.4 | 196.9 | 1,141.7 | 169.3 | |
| Implied Stock Price | 2.07 | 104.18 | 15.14 | 6.70 | 255.84 | 31.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 18.12 | 20.18 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 2.07 | 5.75 | 0.75 | 6.70 | 255.84 | 28.60 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 18.12 | 20.18 | 1.00 | 1.00 | 1.08 | |