Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 3.6x - 4.0x | 3.8x |
| Historical Pb Multiple | 2.3x - 4.3x | 2.8x |
| Fair Value | $19.06 - $21.07 | $20.06 |
| Upside | -25.0% - -17.1% | -21.1% |
| Benchmarks | - | Full Ticker |
| Enpro Inc. | - | NYSE:NPO |
| Crane Company | - | NYSE:CR |
| The Gorman-Rupp Company | - | NYSE:GRC |
| Xylem Inc. | - | NYSE:XYL |
| Watts Water Technologies, Inc. | - | NYSE:WTS |
| Mueller Water Products, Inc. | - | NYSE:MWA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NPO | CR | GRC | XYL | WTS | MWA | |||
| NYSE:NPO | NYSE:CR | NYSE:GRC | NYSE:XYL | NYSE:WTS | NYSE:MWA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 56.4% | 15.0% | 2.3% | 17.3% | 17.2% | 12.7% | ||
| 3Y CAGR | 8.6% | 10.8% | 10.4% | 27.7% | 20.7% | 18.1% | ||
| Latest Twelve Months | 575.0% | 52.5% | 14.8% | 46.1% | 11.1% | 77.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.6% | 12.1% | 6.0% | 7.3% | 10.7% | 7.5% | ||
| Prior Fiscal Year | 1.0% | 9.4% | 5.3% | 8.3% | 12.7% | 6.7% | ||
| Latest Fiscal Year | 7.0% | 12.6% | 6.1% | 10.4% | 12.9% | 8.8% | ||
| Latest Twelve Months | 7.0% | 12.6% | 6.1% | 10.4% | 12.9% | 10.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.4% | 13.1% | 8.4% | 10.3% | 16.5% | 12.9% | ||
| Prior Fiscal Year | 0.8% | 10.8% | 10.3% | 8.9% | 18.6% | 12.4% | ||
| Latest Twelve Months | 5.1% | 17.9% | 11.1% | 8.6% | 18.1% | 17.5% | ||
| Next Fiscal Year | 10.6% | 18.2% | 13.4% | 10.3% | 16.9% | 21.6% | ||
| Two Fiscal Years Forward | 10.8% | 17.7% | 13.8% | 10.7% | 15.9% | 20.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.2x | 4.1x | 1.4x | 3.4x | 3.0x | 2.9x | ||
| Price / LTM EPS | 46.7x | 32.8x | 22.9x | 32.6x | 23.3x | 29.1x | ||
| Price / Book | 2.4x | 5.4x | 2.5x | 2.7x | 4.0x | 4.8x | ||
| Price / Fwd Book | 2.2x | 4.6x | 2.3x | 2.5x | 3.5x | 4.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.4x | 2.7x | 5.4x | |||||
| Historical P/B Ratio | 2.3x | 2.8x | 4.3x | |||||
| Selected P/B Multiple | 3.6x | 3.8x | 4.0x | |||||
| (x) Book Value | 834 | 834 | 834 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NPO | CR | GRC | XYL | WTS | MWA | |
| Value of Common Equity | 3,404 | 8,806 | 921 | 29,034 | 6,794 | 3,981 | |
| (/) Shares Outstanding | 21.0 | 57.5 | 26.2 | 243.0 | 33.3 | 156.6 | |
| Implied Stock Price | 161.79 | 153.18 | 35.10 | 119.46 | 203.92 | 25.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 161.79 | 153.18 | 35.10 | 119.46 | 203.92 | 25.42 | |
| 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 | |