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 EBIT Multiple | 26.4x - 29.2x | 27.8x |
| Selected Fwd EBIT Multiple | 33.2x - 36.6x | 34.9x |
| Fair Value | $1.16 - $1.36 | $1.26 |
| Upside | -18.6% - -4.1% | -11.3% |
| Benchmarks | Ticker | Full Ticker |
| Hall of Fame Resort & Entertainment Company | HOFV | OTCPK:HOFV |
| Pyramisa Hotels & Resorts | PHTV | CASE:PHTV |
| Inspirato Incorporated | ISPO | NasdaqGM:ISPO |
| Misr Hotels Company | MHOT | CASE:MHOT |
| Rowad Tourism Company | ROTO | CASE:ROTO |
| Golden Pyramids Plaza S.A.E. | GPPL | CASE:GPPL |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| HOFV | PHTV | ISPO | MHOT | ROTO | GPPL | ||
| OTCPK:HOFV | CASE:PHTV | NasdaqGM:ISPO | CASE:MHOT | CASE:ROTO | CASE:GPPL | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 67.6% | NM- | 59.4% | NM- | -4.1% | |
| 3Y CAGR | NM- | 106.9% | NM- | 59.8% | NM- | 21.1% | |
| Latest Twelve Months | 14.7% | 136.0% | 56.7% | 36.0% | 146.8% | 27.5% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -267.6% | 15.0% | -11.9% | 129.5% | -117.0% | 35.3% | |
| Prior Fiscal Year | -168.3% | 35.9% | -16.1% | 88.1% | -23.7% | 45.1% | |
| Latest Fiscal Year | -139.9% | 38.2% | -12.1% | 90.4% | -6.7% | 41.7% | |
| Latest Twelve Months | -144.2% | 40.7% | -7.8% | 90.4% | 3.2% | 50.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 14.36x | 1.67x | 0.84x | 5.04x | 3.03x | 15.16x | |
| EV / LTM EBITDA | -25.3x | 4.0x | -23.1x | 5.4x | 24.2x | 19.0x | |
| EV / LTM EBIT | -10.0x | 4.1x | -10.8x | 5.6x | 96.0x | 30.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -10.8x | 4.1x | 96.0x | ||||
| Historical EV / LTM EBIT | 30.5x | 34.3x | 50.9x | ||||
| Selected EV / LTM EBIT | 26.4x | 27.8x | 29.2x | ||||
| (x) LTM EBIT | 43 | 43 | 43 | ||||
| (=) Implied Enterprise Value | 1,134 | 1,193 | 1,253 | ||||
| (-) Non-shareholder Claims * | (466) | (466) | (466) | ||||
| (=) Equity Value | 668 | 728 | 787 | ||||
| (/) Shares Outstanding | 577.6 | 577.6 | 577.6 | ||||
| Implied Value Range | 1.16 | 1.26 | 1.36 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1.16 | 1.26 | 1.36 | 1.42 | |||
| Upside / (Downside) | -18.6% | -11.3% | -4.0% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | HOFV | PHTV | ISPO | MHOT | ROTO | GPPL | |
| Enterprise Value | 281 | 3,925 | 219 | 9,596 | 616 | 1,286 | |
| (+) Cash & Short Term Investments | 1 | 1,167 | 17 | 2,200 | 4 | 57 | |
| (+) Investments & Other | 5 | 0 | 0 | 10 | 0 | 3 | |
| (-) Debt | (283) | (87) | (199) | (2,040) | (91) | (525) | |
| (-) Other Liabilities | 1 | (80) | 0 | 0 | (83) | (1) | |
| (-) Preferred Stock | (0) | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 4 | 4,925 | 37 | 9,765 | 446 | 820 | |
| (/) Shares Outstanding | 6.7 | 27.4 | 12.5 | 396.0 | 17.3 | 577.6 | |
| Implied Stock Price | 0.65 | 179.48 | 2.96 | 24.66 | 25.78 | 1.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.65 | 179.48 | 2.96 | 24.66 | 25.78 | 1.42 | |
| Trading Currency | USD | EGP | USD | EGP | EGP | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |