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 | 6.8x - 7.5x | 7.1x |
| Selected Fwd P/E Multiple | 7.5x - 8.2x | 7.8x |
| Fair Value | EGP 3.01 - EGP 3.32 | EGP 3.16 |
| Upside | -22.5% - -14.4% | -18.4% |
| Benchmarks | - | Full Ticker |
| General Company For Land Reclamation, Development & Reconstruction | - | CASE:AALR |
| Acrow Misr | - | CASE:ACRO |
| Copper for Commercial Investment & Real Estate Development | - | CASE:COPR |
| El-Saeed Company for Contracting and Real Estate Investment "SCCD" (S.A.E.) | - | CASE:UEGC |
| Development & Engineering Consultants | - | CASE:DAPH |
| Nasr Company for Civil Works | - | CASE:NCCW |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AALR | ACRO | COPR | UEGC | DAPH | NCCW | |||
| CASE:AALR | CASE:ACRO | CASE:COPR | CASE:UEGC | CASE:DAPH | CASE:NCCW | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 44.6% | NM- | 16.3% | -31.7% | 14.5% | ||
| 3Y CAGR | NM- | 116.3% | NM- | 4.4% | -18.9% | NM- | ||
| Latest Twelve Months | 79.8% | 243.7% | 80.6% | -22.6% | 179.8% | 464.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -39.7% | 13.7% | -35449.2% | 5.5% | 67.3% | -3.6% | ||
| Prior Fiscal Year | -22.3% | 11.7% | 60.6% | 4.4% | 71.6% | 2.5% | ||
| Latest Fiscal Year | 0.1% | 23.8% | 4.5% | 4.3% | 6.0% | 19.6% | ||
| Latest Twelve Months | -5.5% | 23.8% | 4.5% | 4.3% | 13.7% | 19.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -64.0x | 4.5x | 21.2x | 4.4x | 27.3x | -58.8x | ||
| Price / LTM Sales | 3.8x | 0.8x | 0.0x | 0.3x | 5.8x | 1.8x | ||
| LTM P/E Ratio | -68.4x | 3.6x | 0.8x | 8.0x | 23.4x | 9.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -68.4x | 3.6x | 23.4x | |||||
| Historical LTM P/E Ratio | -24.5x | 1.4x | 12.2x | |||||
| Selected P/E Multiple | 6.8x | 7.1x | 7.5x | |||||
| (x) LTM Net Income | 68 | 68 | 68 | |||||
| (=) Equity Value | 462 | 487 | 511 | |||||
| (/) Shares Outstanding | 161.4 | 161.4 | 161.4 | |||||
| Implied Value Range | 2.87 | 3.02 | 3.17 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.87 | 3.02 | 3.17 | 3.88 | ||||
| Upside / (Downside) | -26.1% | -22.3% | -18.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AALR | ACRO | COPR | UEGC | DAPH | NCCW | |
| Value of Common Equity | 390 | 3,649 | 3 | 740 | 1,242 | 626 | |
| (/) Shares Outstanding | 6.5 | 55.1 | 5.2 | 725.2 | 23.5 | 161.4 | |
| Implied Stock Price | 59.88 | 66.28 | 0.58 | 1.02 | 52.82 | 3.88 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 59.88 | 66.28 | 0.58 | 1.02 | 52.82 | 3.88 | |
| Trading Currency | EGP | EGP | EGP | EGP | EGP | EGP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |