Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 19,5x - 21,6x | 20,5x |
| Selected Fwd EBIT Multiple | 16,2x - 18,0x | 17,1x |
| Fair Value | €14,56 - €16,97 | €15,76 |
| Upside | 7,0% - 24,8% | 15,9% |
| Benchmarks | Ticker | Full Ticker |
| Otter Tail Corporation | OTTR | NasdaqGS:OTTR |
| Star Group, L.P. | SGU | NYSE:SGU |
| Suburban Propane Partners, L.P. | SPH | NYSE:SPH |
| Superior Plus Corp. | SUUI.F | OTCPK:SUUI.F |
| Ferrellgas Partners, L.P. | FGPR | OTCPK:FGPR |
| MDU Resources Group, Inc. | MRE | DB:MRE |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| OTTR | SGU | SPH | SUUI.F | FGPR | MRE | ||
| NasdaqGS:OTTR | NYSE:SGU | NYSE:SPH | OTCPK:SUUI.F | OTCPK:FGPR | DB:MRE | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 24.5% | 11.9% | 2.6% | -4.1% | 10.9% | -10.9% | |
| 3Y CAGR | 16.3% | -23.7% | -7.0% | 22.3% | -1.6% | -7.2% | |
| Latest Twelve Months | -11.0% | 24.0% | 2.4% | 7.5% | 11.7% | 66.1% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 24.7% | 4.9% | 14.3% | 7.4% | 11.3% | 17.3% | |
| Prior Fiscal Year | 28.8% | 2.9% | 14.8% | 8.1% | 11.8% | 12.8% | |
| Latest Fiscal Year | 29.3% | 3.2% | 12.9% | 8.3% | 11.3% | 15.4% | |
| Latest Twelve Months | 27.7% | 5.7% | 14.1% | 8.4% | 11.6% | 14.9% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 3.14x | 0.36x | 1.79x | 1.29x | 1.06x | 2.85x | |
| EV / LTM EBITDA | 8.7x | 4.7x | 9.4x | 7.4x | 6.3x | 11.0x | |
| EV / LTM EBIT | 11.4x | 6.3x | 12.6x | 15.4x | 9.1x | 19.2x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 6.3x | 11.4x | 15.4x | ||||
| Historical EV / LTM EBIT | 14.1x | 15.1x | 35.2x | ||||
| Selected EV / LTM EBIT | 19.5x | 20.5x | 21.6x | ||||
| (x) LTM EBIT | 275 | 275 | 275 | ||||
| (=) Implied Enterprise Value | 5,372 | 5,654 | 5,937 | ||||
| (-) Non-shareholder Claims * | (2,007) | (2,007) | (2,007) | ||||
| (=) Equity Value | 3,364 | 3,647 | 3,930 | ||||
| (/) Shares Outstanding | 204.3 | 204.3 | 204.3 | ||||
| Implied Value Range | 16.47 | 17.85 | 19.23 | ||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | |||
| Implied Value Range (Trading Cur) | 14.07 | 15.25 | 16.43 | 13.60 | |||
| Upside / (Downside) | 3.4% | 12.1% | 20.8% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | OTTR | SGU | SPH | SUUI.F | FGPR | MRE | |
| Enterprise Value | 4,115 | 643 | 2,549 | 3,239 | 2,043 | 5,260 | |
| (+) Cash & Short Term Investments | 307 | 28 | 1 | 22 | 109 | 59 | |
| (+) Investments & Other | 80 | 0 | 0 | 0 | 0 | 116 | |
| (-) Debt | (1,043) | (288) | (1,348) | (1,797) | (2,160) | (2,182) | |
| (-) Other Liabilities | 0 | 6 | 0 | (260) | 78 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 3,458 | 389 | 1,202 | 1,204 | 71 | 3,252 | |
| (/) Shares Outstanding | 41.9 | 33.6 | 65.5 | 222.9 | 4.9 | 204.3 | |
| Implied Stock Price | 82.53 | 11.58 | 18.36 | 5.40 | 14.62 | 15.92 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 82.53 | 11.58 | 18.36 | 5.40 | 14.62 | 13.60 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |