看來載入頁面時發生了錯誤.
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。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -0.9x - -1.0x | -0.9x |
| Selected Fwd P/E Multiple | -6.6x - -7.3x | -7.0x |
| Fair Value | A$0.16 - A$0.18 | A$0.17 |
| Upside | 17.3% - 29.6% | 23.5% |
| Benchmarks | - | Full Ticker |
| Murray Cod Australia Limited | - | ASX:MCA |
| Australian Agricultural Company Limited | - | ASX:AAC |
| Seafarms Group Limited | - | ASX:SFG |
| Inghams Group Limited | - | ASX:ING |
| New Zealand King Salmon Investments Limited | - | ASX:NZK |
| Clean Seas Seafood Limited | - | ASX:CSS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MCA | AAC | SFG | ING | NZK | CSS | |||
| ASX:MCA | ASX:AAC | ASX:SFG | ASX:ING | ASX:NZK | ASX:CSS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -4.3% | -5.8% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 6.8% | NM- | NM- | ||
| Latest Twelve Months | 77.7% | 98.9% | -129.2% | -15.9% | -53.0% | -143.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -42.5% | 10.3% | -158.2% | 2.3% | -4.6% | -30.7% | ||
| Prior Fiscal Year | -66.4% | -28.1% | -59.1% | 2.0% | 15.2% | 8.6% | ||
| Latest Fiscal Year | -58.8% | -0.3% | -75.7% | 3.1% | 6.3% | -48.6% | ||
| Latest Twelve Months | -20.0% | -0.3% | -120.0% | 2.8% | 6.3% | -61.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 41.5x | -5.9x | -1.2x | 16.6x | 4.3x | -1.8x | ||
| Price / LTM Sales | 9.7x | 2.1x | 0.6x | 0.4x | 0.6x | 0.4x | ||
| LTM P/E Ratio | -48.3x | -787.3x | -0.5x | 14.2x | 8.9x | -0.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -787.3x | -0.5x | 14.2x | |||||
| Historical LTM P/E Ratio | -46.4x | -2.3x | 12.4x | |||||
| Selected P/E Multiple | -0.9x | -0.9x | -1.0x | |||||
| (x) LTM Net Income | (40) | (40) | (40) | |||||
| (=) Equity Value | 35 | 36 | 38 | |||||
| (/) Shares Outstanding | 209.5 | 209.5 | 209.5 | |||||
| Implied Value Range | 0.17 | 0.17 | 0.18 | |||||
| FX Rate: AUD/AUD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.17 | 0.17 | 0.18 | 0.14 | ||||
| Upside / (Downside) | 22.5% | 28.9% | 35.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MCA | AAC | SFG | ING | NZK | CSS | |
| Value of Common Equity | 109 | 844 | 10 | 1,282 | 126 | 28 | |
| (/) Shares Outstanding | 106.0 | 602.8 | 4,866.7 | 371.7 | 538.2 | 209.5 | |
| Implied Stock Price | 1.03 | 1.40 | 0.00 | 3.45 | 0.23 | 0.14 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.09 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.03 | 1.40 | 0.00 | 3.45 | 0.22 | 0.14 | |
| Trading Currency | AUD | AUD | AUD | AUD | AUD | AUD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.09 | 1.00 | |