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 Pb Multiple | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 0.6x - 8.4x | 1.4x |
| Fair Value | R$13.67 - R$15.11 | R$14.39 |
| Upside | 6.3% - 17.5% | 11.9% |
| Benchmarks | - | Full Ticker |
| Kingsoft Cloud Holdings Limited | - | NasdaqGS:KC |
| VNET Group, Inc. | - | NasdaqGS:VNET |
| MicroAlgo Inc. | - | NasdaqCM:MLGO |
| WellCell Holdings Co., Limited | - | OTCPK:WLLC.D |
| Hitek Global Inc. | - | NasdaqCM:HKIT |
| GDS Holdings Limited | - | BOVESPA:G1DS34 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KC | VNET | MLGO | WLLC.D | HKIT | G1DS34 | |||
| NasdaqGS:KC | NasdaqGS:VNET | NasdaqCM:MLGO | OTCPK:WLLC.D | NasdaqCM:HKIT | BOVESPA:G1DS34 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -13.9% | NM- | ||
| 3Y CAGR | NM- | -28.2% | NM- | -7.6% | -14.7% | NM- | ||
| Latest Twelve Months | 9.6% | 106.9% | -117.2% | -1.3% | -60.9% | 80.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -24.4% | -18.6% | 0.3% | 9.9% | 25.1% | -16.3% | ||
| Prior Fiscal Year | -30.9% | -35.7% | -8.0% | 8.0% | 22.0% | -43.6% | ||
| Latest Fiscal Year | -25.3% | 2.2% | -46.2% | 7.2% | 23.0% | -8.1% | ||
| Latest Twelve Months | -25.3% | 2.2% | -35.4% | 7.2% | 15.9% | -8.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -24.6% | -21.3% | -2.9% | 19.0% | 13.2% | -8.6% | ||
| Prior Fiscal Year | -27.7% | -41.9% | -11.2% | 24.6% | 10.6% | -20.7% | ||
| Latest Twelve Months | -32.6% | 3.0% | -44.0% | 14.1% | 2.0% | -4.0% | ||
| Next Fiscal Year | -7.7% | 3.5% | #NUM! | 9.7% | 23.0% | -1.5% | ||
| Two Fiscal Years Forward | -0.6% | 4.2% | -143.2% | 9.0% | 18.7% | 0.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.9x | 1.2x | 1.2x | 24.6x | 10.8x | 3.1x | ||
| Price / LTM EPS | -11.6x | 51.9x | -3.5x | 340.3x | 68.0x | -38.6x | ||
| Price / Book | 4.4x | 1.5x | 1.4x | 34.2x | 1.3x | 1.4x | ||
| Price / Fwd Book | 4.4x | 1.4x | 2.2x | 0.0x | 1.0x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 1.5x | 34.2x | |||||
| Historical P/B Ratio | 0.6x | 1.4x | 8.4x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 22,458 | 22,458 | 22,458 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KC | VNET | MLGO | WLLC.D | HKIT | G1DS34 | |
| Value of Common Equity | 21,123 | 9,476 | 715 | 0 | 37 | 32,446 | |
| (/) Shares Outstanding | 247.7 | 267.0 | 10.0 | 1,000.0 | 29.3 | 1,980.3 | |
| Implied Stock Price | 85.28 | 35.50 | 71.65 | 0.00 | 1.27 | 16.38 | |
| FX Conversion Rate to Trading Currency | 7.29 | 7.29 | 7.29 | 7.29 | 1.00 | 1.27 | |
| Implied Stock Price (Trading Cur) | 11.70 | 4.87 | 9.83 | 1.27 | 12.86 | ||
| Trading Currency | USD | USD | USD | USD | USD | BRL | |
| FX Rate to Reporting Currency | 7.29 | 7.29 | 7.29 | 7.29 | 1.00 | 1.27 | |