加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 7.5x - 8.3x | 7.9x |
| Selected Fwd P/E Multiple | 6.6x - 7.3x | 6.9x |
| Fair Value | 9.96€ - 11.01€ | 10.49€ |
| Upside | 8.1% - 19.5% | 13.8% |
| Benchmarks | - | Full Ticker |
| General Motors Company | - | NYSE:GM |
| Envirotech Vehicles, Inc. | - | NasdaqCM:EVTV |
| Rivian Automotive, Inc. | - | NasdaqGS:RIVN |
| ECD Automotive Design, Inc. | - | NasdaqCM:ECDA |
| Lucid Group, Inc. | - | NasdaqGS:LCID |
| Ford Motor Company | - | DB:FMC1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GM | EVTV | RIVN | ECDA | LCID | FMC1 | |||
| NYSE:GM | NasdaqCM:EVTV | NasdaqGS:RIVN | NasdaqCM:ECDA | NasdaqGS:LCID | DB:FMC1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.8% | NM- | NM- | NM- | NM- | 162.7% | ||
| 3Y CAGR | -9.9% | NM- | NM- | NM- | NM- | -31.1% | ||
| Latest Twelve Months | -28.3% | 79.7% | 12.6% | -361.7% | -8.2% | 35.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.8% | -530.1% | -19580.5% | -16.3% | -8328.4% | 2.8% | ||
| Prior Fiscal Year | 5.8% | -972.4% | -122.5% | -11.8% | -475.1% | 2.5% | ||
| Latest Fiscal Year | 3.8% | -443.1% | -95.5% | -10.6% | -379.0% | 3.2% | ||
| Latest Twelve Months | 3.8% | -560.5% | -95.5% | -38.9% | -379.0% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | -0.7x | -3.3x | -17.8x | -2.3x | 15.0x | ||
| Price / LTM Sales | 0.2x | 2.4x | 3.0x | 1.1x | 9.4x | 0.2x | ||
| LTM P/E Ratio | 6.5x | -0.4x | -3.1x | -2.6x | -2.5x | 6.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -3.1x | -2.5x | 6.5x | |||||
| Historical LTM P/E Ratio | -214.5x | 6.8x | 29.0x | |||||
| Selected P/E Multiple | 7.5x | 7.9x | 8.3x | |||||
| (x) LTM Net Income | 5,879 | 5,879 | 5,879 | |||||
| (=) Equity Value | 44,266 | 46,596 | 48,926 | |||||
| (/) Shares Outstanding | 3,963.4 | 3,963.4 | 3,963.4 | |||||
| Implied Value Range | 11.17 | 11.76 | 12.34 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10.34 | 10.88 | 11.43 | 9.22 | ||||
| Upside / (Downside) | 12.2% | 18.1% | 24.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GM | EVTV | RIVN | ECDA | LCID | FMC1 | |
| Value of Common Equity | 46,795 | 4 | 14,077 | 21 | 7,336 | 39,463 | |
| (/) Shares Outstanding | 995.0 | 16.8 | 1,130.7 | 35.4 | 3,031.5 | 3,963.4 | |
| Implied Stock Price | 47.03 | 0.25 | 12.45 | 0.59 | 2.42 | 9.96 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 47.03 | 0.25 | 12.45 | 0.59 | 2.42 | 9.22 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |