載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
AFA
50.0%
WTL
-14.8%
MPR
-10.0%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Cuscal Ltd
ASX:CCL
澳洲 / 財務狀況 / Financial Services
加入觀察名單
貨幣
A$
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
2.67
AUD
公允價值
2.15
AUD
Metrics
Range
Conclusion
Selected LTM P/E Multiple
14.1x - 15.6x
14.9x
Selected Fwd P/E Multiple
8.4x - 9.3x
8.9x
Fair Value
A$2.05 - A$2.26
A$2.15
Upside
-21.6% - -13.4%
-17.5%
Benchmarks
-
Full Ticker
Fiserv, Inc.
-
NYSE:FI
Earlypay Limited
-
ASX:EPY
WT Financial Group Limited
-
ASX:WTL
N1 Holdings Limited
-
ASX:N1H
Washington H. Soul Pattinson and Company Limited
-
ASX:SOL
Cuscal Limited
-
ASX:CCL
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
2.67
AUD
公允價值
2.15
AUD
看漲
-17.5%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
FI
EPY
WTL
N1H
SOL
CCL
NYSE:FI
ASX:EPY
ASX:WTL
ASX:N1H
ASX:SOL
ASX:CCL
Historical Net Income Growth
5Y CAGR
28.5%
-21.8%
NM-
NM-
15.0%
7.3%
3Y CAGR
32.9%
-30.3%
NM-
98.1%
33.8%
-1.0%
Latest Twelve Months
0.2%
263.5%
-6.8%
58.0%
-3.2%
NM
Historical Net Income Profit Margin
5 Year Average Margin
12.1%
7.5%
-2.7%
-3.7%
41.1%
9.8%
Prior Fiscal Year
16.1%
-13.9%
2.6%
2.4%
58.4%
6.8%
Latest Fiscal Year
15.3%
4.5%
2.1%
5.8%
43.5%
6.6%
Latest Twelve Months
15.7%
3.4%
1.8%
5.5%
38.8%
6.1%
Current Trading Multiples
EV / LTM EBITDA
14.0x
10.8x
7.2x
6.2x
10.4x
-11.0x
Price / LTM Sales
4.9x
1.1x
0.2x
0.5x
10.2x
1.0x
LTM P/E Ratio
31.5x
31.8x
12.2x
9.1x
26.2x
16.6x
Low
Mid
High
Benchmark LTM P/E Ratio
9.1x
26.2x
31.8x
Historical LTM P/E Ratio
0.0x
NM
0.0x
Selected P/E Multiple
14.1x
14.9x
15.6x
(x) LTM Net Income
30
30
30
(=) Equity Value
425
447
470
(/) Shares Outstanding
191.6
191.6
191.6
Implied Value Range
2.22
2.33
2.45
FX Rate: AUD/AUD
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
2.22
2.33
2.45
2.61
Upside / (Downside)
-15.0%
-10.6%
-6.1%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
FI
EPY
WTL
N1H
SOL
CCL
Value of Common Equity
102,221
59
46
11
13,714
500
(/) Shares Outstanding
554.4
272.2
342.2
88.1
367.5
191.6
Implied Stock Price
184.37
0.22
0.14
0.12
37.32
2.61
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
184.37
0.22
0.14
0.12
37.32
2.61
Trading Currency
USD
AUD
AUD
AUD
AUD
AUD
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी