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 | 2.2x - 2.4x | 2.3x |
| Historical Pb Multiple | 1.0x - 10.1x | 1.8x |
| Fair Value | €7.44 - €8.22 | €7.83 |
| Upside | 16.2% - 28.4% | 22.3% |
| Benchmarks | - | Full Ticker |
| Teads Holding Co. | - | NasdaqGS:TEAD |
| Intelligent Protection Management Corp. | - | NasdaqCM:IPM |
| Snap Inc. | - | NYSE:SNAP |
| WEBTOON Entertainment Inc. | - | NasdaqGS:WBTN |
| VerticalScope Holdings Inc. | - | OTCPK:VFOR.F |
| Yalla Group Limited | - | BST:80Q |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEAD | IPM | SNAP | WBTN | VFOR.F | 80Q | |||
| NasdaqGS:TEAD | NasdaqCM:IPM | NYSE:SNAP | NasdaqGS:WBTN | OTCPK:VFOR.F | BST:80Q | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 53.6% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 18.0% | ||
| Latest Twelve Months | -2241.2% | 18.4% | 53.3% | 33.0% | -467.4% | 12.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.4% | -69.1% | -23.9% | -11.3% | -12.1% | 27.6% | ||
| Prior Fiscal Year | 1.1% | -279.3% | -28.7% | -9.1% | -8.1% | 36.8% | ||
| Latest Fiscal Year | -0.1% | -388.7% | -13.0% | -10.7% | 0.0% | 39.9% | ||
| Latest Twelve Months | -5.8% | -25.1% | -9.7% | -7.3% | -5.6% | 42.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -3.4% | -8.1% | -37.6% | -7.9% | -14.3% | 18.7% | ||
| Prior Fiscal Year | 4.6% | -13.1% | -53.0% | -9.3% | -6.1% | 23.3% | ||
| Latest Twelve Months | -16.7% | -15.3% | -26.4% | -6.6% | -4.6% | 21.2% | ||
| Next Fiscal Year | 0.7% | 6.1% | 18.8% | -2.6% | -5.3% | 19.9% | ||
| Two Fiscal Years Forward | 5.7% | 4.9% | 23.7% | 1.5% | 0.9% | 17.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 1.5x | 2.2x | 1.4x | 0.8x | 3.6x | ||
| Price / LTM EPS | -2.9x | -5.9x | -22.3x | -19.8x | -14.4x | 8.5x | ||
| Price / Book | 0.3x | 0.9x | 5.9x | 1.3x | 0.7x | 1.7x | ||
| Price / Fwd Book | 0.8x | 1.4x | 5.1x | 1.4x | 0.7x | 1.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.9x | 5.9x | |||||
| Historical P/B Ratio | 1.0x | 1.8x | 10.1x | |||||
| Selected P/B Multiple | 2.2x | 2.3x | 2.4x | |||||
| (x) Book Value | 744 | 744 | 744 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEAD | IPM | SNAP | WBTN | VFOR.F | 80Q | |
| Value of Common Equity | 184 | 18 | 12,167 | 1,983 | 53 | 1,397 | |
| (/) Shares Outstanding | 95.0 | 9.2 | 1,689.8 | 130.6 | 21.5 | 186.3 | |
| Implied Stock Price | 1.94 | 1.90 | 7.20 | 15.18 | 2.46 | 7.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 1.94 | 1.90 | 7.20 | 15.18 | 2.46 | 6.40 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |