Zestawienie aktualnego kursu akcji

L.B. Foster Company z wycenami spółki

Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	-

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	8.4	17.2	1.2
L.B. Foster Company	5.9	7.1	1.5
Mediana / L.B. Foster Company	1.4	2.4	0.8

---

Pozostałe spółki z branży Railroads

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
CRRC Corporation Limited	1766.HK	30,182	12.5	9.5	0.8	HKSE
Hiroshima Electric Railway Co.,Ltd.	9033.T	127	-1.1	13.7	0.5	Tokyo
CSX Corporation	CSX	64,603	6.9	20.1	5.3	NASDAQ Global Select
The Greenbrier Companies, Inc.	GBX	1,502	-0.1	6.6	1.0	New York Stock Exchange
Titagarh Rail Systems Limited	TITAGARH.BO	1,447	25.5	45.4	5.0	Bombay Stock Exchange
Guangshen Railway Company Limited	0525.HK	2,717	14.4	13.1	0.5	HKSE
BVZ Holding AG	BVZN.SW	248	-1.9	9.2	0.9	Swiss Exchange
MRS Logística S.A.	MRSA3B.SA	1,529	0.7	6.8	1.2	São Paulo
Bangkok Expressway and Metro Public Company Limited	BEM.BK	2,521	-0.8	20.9	2.2	Thailand
Canggang Railway Limited	2169.HK	683	38.2	84.8	6.1	HKSE
Getlink SE	GET.PA	10,229	5.6	27.0	3.4	Paris
Talgo, S.A.	TLGO.MC	397	-7.5	-3.2	2.0	Madrid Stock Exchange
FirstGroup plc	FGP.L	1,683	0.1	10.2	1.9	London Stock Exchange
Alstom SA	ALO.PA	10,285	10.3	-35.6	0.9	Paris
Transport International Holdings Limited	0062.HK	603	1.4	24.4	0.3	HKSE
West Japan Railway Company	9021.T	10,126	0.6	13.2	1.3	Tokyo
Westinghouse Air Brake Technologies Corporation	WAB	36,267	16.3	32.7	3.5	New York Stock Exchange
Canadian Pacific Railway Limited	CP.TO	72,119	10.0	25.8	2.1	Toronto Stock Exchange
Kobe Electric Railway Co., Ltd.	9046.T	123	-7.5	16.0	0.8	Tokyo
Kwoon Chung Bus Holdings Limited	0306.HK	112	-1.2	26.6	0.5	HKSE
Engenco Limited	EGN.AX	63	6.2	19.9	0.9	Australian Securities Exchange
SBF AG	CY1K.DE	107	-61.2	-24.1	2.9	Frankfurt Stock Exchange
CRCC High-Tech Equipment Corporation Limited	1786.HK	172	13.1	9.9	0.2	HKSE
SBS Transit Ltd	S61.SI	713	5.4	13.5	1.3	Stock Exchange of Singapore
Tianjin Keyvia Electric Co.,Ltd	300407.SZ	465	39.4	33.3	1.4	Shenzhen
Grupo Traxión, S.A.B. de C.V.	TRAXIONA.MX	519	-0.5	13.8	0.7	Mexico
Kyushu Railway Company	9142.T	3,838	2.1	13.1	1.3	Tokyo
NRC Group ASA	NRC.OL	124	-0.8	-1.3	0.8	Oslo Stock Exchange
Jupiter Wagons Limited	JWL.BO	1,807	27.8	40.6	5.6	Bombay Stock Exchange
Chengdu Tangyuan Electric Co.,Ltd.	300789.SZ	531	48.5	52.0	3.7	Shenzhen
Indian Railway Catering & Tourism Corporation Limited	IRCTC.NS	7,107	34.2	46.6	16.7	National Stock Exchange of India
Indian Railway Catering & Tourism Corporation Limited	IRCTC.BO	7,108	34.2	46.6	16.7	Bombay Stock Exchange
Hainan Haiqi Transportation Group Co.,Ltd.	603069.SS	1,003	-85.5	-68.6	9.4	Shanghai
China Railway Signal & Communication Corporation Limited	688009.SS	7,283	12.1	16.4	1.2	Shanghai
East Japan Railway Company	9020.T	23,923	-0.8	15.9	1.2	Tokyo
Norfolk Southern Corporation	NFS.DE	64,137	8.8	24.6	4.5	Frankfurt Stock Exchange
Keisei Electric Railway Co., Ltd.	9009.T	4,078	4.7	8.8	1.2	Tokyo
Guangshen Railway Company Limited	601333.SS	2,710	8.5	21.5	0.8	Shanghai
Union Pacific Corporation	UNP	134,295	8.2	20.1	8.4	New York Stock Exchange
Perak Transit Berhad	0186.KL	187	2.3	10.6	1.0	Kuala Lumpur
GMéxico Transportes, S.A.B. de C.V.	GMXT.MX	7,615	4.0	16.3	2.3	Mexico
Nanjing Public Utilities Development Co., Ltd.	000421.SZ	537	6.6	52.6	1.4	Shenzhen
Nippon Signal Co., Ltd.	6741.T	454	4.4	7.9	0.7	Tokyo
Taiwan Taxi Co.,Ltd.	2640.TWO	274	9.3	14.9	4.5	Taipei Exchange
Titagarh Rail Systems Limited	TITAGARH.NS	1,448	25.5	45.4	5.0	National Stock Exchange of India
Aurizon Holdings Limited	AZJ.AX	3,705	0.3	14.7	1.4	Australian Securities Exchange
Trinity Industries, Inc.	TRN	2,144	3.3	15.7	1.6	New York Stock Exchange
Sanyo Electric Railway Co.,Ltd.	9052.T	292	1.1	14.3	0.8	Tokyo
Shanghai Shentong Metro Co.,Ltd.	600834.SS	600	46.7	86.4	2.4	Shanghai
CRRC Corporation Limited	601766.SS	28,297	11.3	14.5	1.2	Shanghai
Hyundai Rotem Company	064350.KS	15,243	27.2	41.7	9.7	KSE
Taiwan High Speed Rail Corporation	2633.TW	5,263	-2.4	24.9	2.1	Taiwan
FreightCar America, Inc.	RAIL	205	-4.5	-25.0	-3.5	NASDAQ Global Select
Stadler Rail AG	SRAIL.SW	2,573	11.0	53.7	2.8	Swiss Exchange
PT Blue Bird Tbk	BIRD.JK	291	3.7	7.5	0.8	Jakarta Stock Exchange
Central Japan Railway Company	9022.T	22,065	-1.3	7.2	0.7	Tokyo
BTS Group Holdings Public Company Limited	BTS-R.BK	1,749	-8.3	26.8	1.0	Thailand
Container Corporation of India Limited	CONCOR.BO	5,422	25.4	29.0	3.0	Bombay Stock Exchange
Kelsian Group Limited	CY4.F	657	0.5	17.3	1.1	Frankfurt Stock Exchange
Bangkok Expressway and Metro Public Company Limited	BEM-R.BK	2,521	-0.8	20.9	2.2	Thailand
Delixi Xinjiang Transportation Co.,Ltd.	603032.SS	536	-29.0	-27.8	3.5	Shanghai
Kelsian Group Limited	KLS.AX	672	0.4	20.7	1.1	Australian Securities Exchange
MTR Corporation Limited	0066.HK	21,741	4.5	10.8	0.9	HKSE
Saudi Public Transport Company	4040.SR	468	2.0	54.7	2.0	Saudi
Nurminen Logistics Oyj	NLG1V.HE	101	2.5	14.4	2.6	Helsinki
Rumo S.A.	RAIL3.SA	5,499	1.9	-21.5	2.1	São Paulo
Sichuan Fulin Transportation Group Co., Ltd.	002357.SZ	427	14.7	22.3	1.9	Shenzhen
Vossloh AG	VOS.DE	1,979	15.7	25.8	2.4	Frankfurt Stock Exchange
Alstom SA	AOMD.DE	11,155	7.9	71.0	1.0	Frankfurt Stock Exchange
Container Corporation of India Limited	CONCOR.NS	5,422	25.4	29.0	3.0	National Stock Exchange of India
Norfolk Southern Corporation	NSC	62,379	7.1	18.8	4.3	New York Stock Exchange
Jupiter Wagons Limited	JWL.NS	1,806	27.8	40.6	5.6	National Stock Exchange of India
Hefei Gocom Information Technology Co.,Ltd.	688367.SS	224	59.9	59.3	2.7	Shanghai
Construcciones y Auxiliar de Ferrocarriles, S.A.	CAF.MC	1,975	4.8	13.6	1.9	Madrid Stock Exchange
HeNan Splendor Science & Technology Co., Ltd.	002296.SZ	617	14.8	15.3	1.8	Shenzhen
China Railway Tielong Container Logistics Co., Ltd	600125.SS	1,038	13.6	20.4	1.0	Shanghai
Zhuzhou CRRC Times Electric Co., Ltd.	3898.HK	6,158	12.0	11.0	1.0	HKSE
Keifuku Electric Railroad Co.,Ltd.	9049.T	88	2.0	7.6	1.1	Tokyo
Daqin Railway Co., Ltd.	601006.SS	18,011	12.9	14.8	0.8	Shanghai
China Railway Signal & Communication Corporation Limited	3969.HK	7,189	19.2	14.1	0.7	HKSE
Nanjing Kangni Mechanical & Electrical Co.,Ltd	603111.SS	797	14.9	16.0	1.4	Shanghai
Compagnie du Cambodge	CBDG.PA	6,952	242.7	1.2	0.0	Paris
BTS Group Holdings Public Company Limited	BTS.BK	1,749	-8.3	26.8	1.0	Thailand
ComfortDelGro Corporation Limited	C52.SI	2,444	3.9	15.9	1.2	Stock Exchange of Singapore
Jungfraubahn Holding AG	JFN.SW	1,454	8.4	15.4	1.6	Swiss Exchange
Qingdao Victall Railway Co., Ltd.	605001.SS	403	10.7	36.1	1.1	Shanghai
Niigata Kotsu Co., Ltd.	9017.T	54	-4.8	7.3	0.4	Tokyo
SBF AG	CY1K.F	107	-61.2	-24.1	2.9	Frankfurt Stock Exchange
FNM S.p.A.	FNM.MI	207	-1.1	2.8	0.4	Milan
China Railway High-speed Electrification Equipment Corporation Limited	688285.SS	448	47.3	64.2	1.9	Shanghai
Union Pacific Corporation	UNP.DE	133,839	8.2	20.0	8.4	Frankfurt Stock Exchange
Vontron Technology Co., Ltd.	000920.SZ	755	25.1	26.1	2.9	Shenzhen
Nankai Electric Railway Co., Ltd.	9044.T	1,680	-2.2	11.1	0.8	Tokyo
L.B. Foster Company	FSTR	240	5.2	6.6	1.4	NASDAQ Global Select
Nanjing Railway New Technology Co.,Ltd.	301016.SZ	514	45.5	55.5	3.5	Shenzhen
China Railway Special Cargo Logistics Co., Ltd.	001213.SZ	2,562	23.3	32.1	1.0	Shenzhen
Canadian National Railway Company	CNI	62,461	7.4	19.0	4.0	New York Stock Exchange
Jinxi Axle Company Limited	600495.SS	841	146.4	71.7	1.2	Shanghai
KTK Group Co., Ltd.	603680.SS	1,351	15.2	22.7	1.8	Shanghai
Ningxia Western Venture Industrial Co.,Ltd.	000557.SZ	1,099	31.0	32.3	1.3	Shenzhen
Mobico Group Plc	MCG.L	284	3.8	-0.3	1.1	London Stock Exchange
Canadian National Railway Company	CNR.TO	62,476	7.4	19.0	4.0	Toronto Stock Exchange
Kanagawa Chuo Kotsu Co., Ltd.	9081.T	288	-1.4	8.4	0.7	Tokyo
Japan Oil Transportation Co., Ltd.	9074.T	69	1.2	8.1	0.4	Tokyo
Beijing-Shanghai High-Speed Railway Co.,Ltd.	601816.SS	37,805	9.9	21.3	1.3	Shanghai
Odakyu Electric Railway Co., Ltd.	9007.T	3,730	-0.2	10.7	1.2	Tokyo
Railcare Group AB (publ)	RAIL.ST	68	1.3	21.9	2.2	Stockholm Stock Exchange
Guangxi Wuzhou Communications Co., Ltd.	600368.SS	975	6.3	10.3	1.0	Shanghai
Jiangsu Bide Science and Technology Co., Ltd.	605298.SS	385	42.2	56.7	2.7	Shanghai
Tobu Railway Co., Ltd.	9001.T	3,372	-1.8	9.5	0.9	Tokyo
Jiangxi Changyun Co., Ltd.	600561.SS	263	5.3	248.2	2.2	Shanghai
Canadian Pacific Railway Limited	CP	72,120	6.5	18.8	1.5	New York Stock Exchange
Nishi-Nippon Railroad Co., Ltd.	9031.T	1,065	-3.0	7.6	0.6	Tokyo
Yeal Electric Co.,Ltd	300923.SZ	280	42.6	45.7	1.7	Shenzhen
Zhejiang Tiantai Xianghe Industrial Co.,Ltd.	603500.SS	422	25.5	32.4	3.0	Shanghai
Beijing Tieke Shougang Rail Way-Tech Co., Ltd.	688569.SS	621	21.2	25.4	1.6	Shanghai
China Railway Materials Company Limited	000927.SZ	2,250	25.0	34.0	1.7	Shenzhen
MRS Logística S.A.	MRSA6B.SA	1,615	0.7	6.8	1.2	São Paulo
Zhejiang Tiantie Industry Co., Ltd.	300587.SZ	1,298	-654.3	1,115.6	3.0	Shenzhen
Beijing Tianyishangjia New Material Corp., Ltd.	688033.SS	550	-2.4	-2.7	1.1	Shanghai