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 | 10.7x - 11.9x | 11.3x |
| Selected Fwd P/E Multiple | 22.9x - 25.4x | 24.1x |
| Fair Value | $1.16 - $1.28 | $1.22 |
| Upside | 23.1% - 36.1% | 29.6% |
| Benchmarks | - | Full Ticker |
| Trans Oceans Tours | - | CASE:TRTO |
| SHARM DREAMS Co. for Touristic Investment S.A.E | - | CASE:SDTI |
| Inspirato Incorporated | - | NasdaqGM:ISPO |
| Misr Hotels Company | - | CASE:MHOT |
| Dolphin Cove Limited | - | JMSE:DCOVE |
| Golden Pyramids Plaza S.A.E. | - | CASE:GPPL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TRTO | SDTI | ISPO | MHOT | DCOVE | GPPL | |||
| CASE:TRTO | CASE:SDTI | NasdaqGM:ISPO | CASE:MHOT | JMSE:DCOVE | CASE:GPPL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 47.9% | -4.9% | NM- | 52.5% | 2.5% | 27.6% | ||
| 3Y CAGR | 127.2% | NM- | NM- | NM- | 6.5% | NM- | ||
| Latest Twelve Months | 206.5% | 206.5% | 89.4% | 14.5% | -54.4% | 218.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 44.1% | -70.9% | -12.9% | 21.0% | 6.0% | 18.8% | ||
| Prior Fiscal Year | 18.8% | -6.6% | -15.7% | 84.0% | 17.9% | 37.3% | ||
| Latest Fiscal Year | 55.2% | 18.0% | -1.9% | 101.1% | 11.9% | 31.0% | ||
| Latest Twelve Months | 53.6% | 1.6% | -1.9% | 78.5% | 9.0% | 82.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.4x | 13.9x | -11.9x | 4.7x | 9.6x | 14.9x | ||
| Price / LTM Sales | 6.1x | 3.4x | 0.1x | 5.6x | 2.4x | 6.4x | ||
| LTM P/E Ratio | 11.3x | 215.2x | -7.0x | 7.1x | 26.6x | 7.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -7.0x | 11.3x | 215.2x | |||||
| Historical LTM P/E Ratio | 37.6x | 62.8x | 4990.3x | |||||
| Selected P/E Multiple | 10.7x | 11.3x | 11.9x | |||||
| (x) LTM Net Income | 70 | 70 | 70 | |||||
| (=) Equity Value | 757 | 797 | 836 | |||||
| (/) Shares Outstanding | 577.6 | 577.6 | 577.6 | |||||
| Implied Value Range | 1.31 | 1.38 | 1.45 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.31 | 1.38 | 1.45 | 0.94 | ||||
| Upside / (Downside) | 39.1% | 46.4% | 53.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRTO | SDTI | ISPO | MHOT | DCOVE | GPPL | |
| Value of Common Equity | 170 | 942 | 35 | 10,284 | 34 | 544 | |
| (/) Shares Outstanding | 100.0 | 53.0 | 12.4 | 396.0 | 392.4 | 577.6 | |
| Implied Stock Price | 1.70 | 17.78 | 2.83 | 25.97 | 0.09 | 0.94 | |
| FX Conversion Rate to Trading Currency | 48.45 | 1.00 | 1.00 | 1.00 | 0.01 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.04 | 17.78 | 2.83 | 25.97 | 14.00 | 0.94 | |
| Trading Currency | USD | EGP | USD | EGP | JMD | USD | |
| FX Rate to Reporting Currency | 48.45 | 1.00 | 1.00 | 1.00 | 0.01 | 1.00 | |