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 | 6.5x - 7.1x | 6.8x |
| Selected Fwd P/E Multiple | 6.0x - 6.6x | 6.3x |
| Fair Value | EGP 24.21 - EGP 26.76 | EGP 25.49 |
| Upside | -7.1% - 2.7% | -2.2% |
| Benchmarks | - | Full Ticker |
| Trans Oceans Tours | - | CASE:TRTO |
| Remco Tourism Villages Construction | - | CASE:RTVC |
| Pyramisa Hotels & Resorts | - | CASE:PHTV |
| Rowad Tourism Company | - | CASE:ROTO |
| El Wadi for International and Investment Development SAE | - | CASE:ELWA |
| Misr Hotels Company | - | CASE:MHOT |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TRTO | RTVC | PHTV | ROTO | ELWA | MHOT | |||
| CASE:TRTO | CASE:RTVC | CASE:PHTV | CASE:ROTO | CASE:ELWA | CASE:MHOT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 47.9% | 66.7% | 74.0% | NM- | -45.7% | 52.5% | ||
| 3Y CAGR | 127.2% | NM- | 114.4% | NM- | -58.9% | NM- | ||
| Latest Twelve Months | 206.5% | 257.1% | 140.3% | -105.3% | -1513.2% | 14.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 44.1% | -46.9% | 22.2% | -194.1% | 36.0% | 21.0% | ||
| Prior Fiscal Year | 18.8% | -171.3% | 26.3% | -20.6% | -11.8% | 84.0% | ||
| Latest Fiscal Year | 55.2% | 47.2% | 29.6% | -17.9% | 5.9% | 101.1% | ||
| Latest Twelve Months | 53.6% | 47.2% | 31.1% | -14.2% | -273.2% | 78.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.4x | 0.2x | 3.1x | 34.9x | -34.8x | 4.7x | ||
| Price / LTM Sales | 6.1x | 0.2x | 1.7x | 3.0x | 33.3x | 5.6x | ||
| LTM P/E Ratio | 11.3x | 0.3x | 5.5x | -21.0x | -12.2x | 7.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -21.0x | 0.3x | 11.3x | |||||
| Historical LTM P/E Ratio | -2.5x | 3.4x | 7.9x | |||||
| Selected P/E Multiple | 6.5x | 6.8x | 7.1x | |||||
| (x) LTM Net Income | 1,454 | 1,454 | 1,454 | |||||
| (=) Equity Value | 9,387 | 9,882 | 10,376 | |||||
| (/) Shares Outstanding | 396.0 | 396.0 | 396.0 | |||||
| Implied Value Range | 23.71 | 24.95 | 26.20 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23.71 | 24.95 | 26.20 | 26.06 | ||||
| Upside / (Downside) | -9.0% | -4.2% | 0.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRTO | RTVC | PHTV | ROTO | ELWA | MHOT | |
| Value of Common Equity | 170 | 965 | 4,071 | 443 | 242 | 10,320 | |
| (/) Shares Outstanding | 100.0 | 246.8 | 27.4 | 17.3 | 182.0 | 396.0 | |
| Implied Stock Price | 1.70 | 3.91 | 148.35 | 25.60 | 1.33 | 26.06 | |
| FX Conversion Rate to Trading Currency | 48.50 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.04 | 3.91 | 148.35 | 25.60 | 1.33 | 26.06 | |
| Trading Currency | USD | EGP | EGP | EGP | EGP | EGP | |
| FX Rate to Reporting Currency | 48.50 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |