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 Ps Multiple | 55.3x - 61.1x | 58.2x |
| Selected Fwd Ps Multiple | 43.9x - 48.5x | 46.2x |
| Fair Value | EGP 4.63 - EGP 5.11 | EGP 4.87 |
| Upside | -46.0% - -40.3% | -43.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Arabian Food Industries Company (DOMTY) - S.A.E | - | CASE:DOMT |
| Extracted Oil & Derivatives Co. | - | CASE:ZEOT |
| Cairo Oil & Soap Company | - | CASE:COSG |
| Cairo Poultry Company S.A.E. | - | CASE:POUL |
| International Company for Agricultural Crops | - | CASE:IFAP |
| Sharkia National Company for Food Security | - | CASE:SNFC |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DOMT | ZEOT | COSG | POUL | IFAP | SNFC | |||
| CASE:DOMT | CASE:ZEOT | CASE:COSG | CASE:POUL | CASE:IFAP | CASE:SNFC | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 28.2% | 9.3% | 67.4% | 28.0% | 30.6% | -13.4% | ||
| 3Y CAGR | 40.0% | 25.0% | 189.1% | 43.6% | 52.7% | -1.2% | ||
| Latest Twelve Months | 13.7% | -15.9% | -13.0% | 25.1% | -6.9% | -43.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.8% | 0.3% | -87.9% | 7.4% | 17.9% | -9.5% | ||
| Prior Fiscal Year | 4.9% | 0.7% | 3.2% | 1.8% | 18.6% | -19.1% | ||
| Latest Fiscal Year | 4.4% | 0.2% | 11.0% | 0.0% | 23.8% | 1.6% | ||
| Latest Twelve Months | 3.2% | 0.1% | 9.0% | -0.3% | 26.2% | 14.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.3x | 144.6x | 23.6x | 1.4x | 109.9x | 1529.5x | ||
| Price / LTM Sales | 0.6x | 0.2x | 1.1x | 0.6x | 4.4x | 102.3x | ||
| LTM P/E Ratio | 19.9x | 448.0x | 11.9x | -193.0x | 17.0x | 443.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.6x | 4.4x | |||||
| Historical LTM P/S Ratio | 3.8x | 6.5x | 48.8x | |||||
| Selected Price / Sales Multiple | 55.3x | 58.2x | 61.1x | |||||
| (x) LTM Sales | 14 | 14 | 14 | |||||
| (=) Equity Value | 758 | 798 | 838 | |||||
| (/) Shares Outstanding | 163.9 | 163.9 | 163.9 | |||||
| Implied Value Range | 4.63 | 4.87 | 5.11 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.63 | 4.87 | 5.11 | 8.57 | ||||
| Upside / (Downside) | -46.0% | -43.2% | -40.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DOMT | ZEOT | COSG | POUL | IFAP | SNFC | |
| Value of Common Equity | 5,791 | 804 | 1,002 | 9,657 | 8,094 | 1,405 | |
| (/) Shares Outstanding | 282.6 | 200.0 | 3,120.0 | 479.0 | 380.0 | 163.9 | |
| Implied Stock Price | 20.49 | 4.02 | 0.32 | 20.16 | 21.30 | 8.57 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 20.49 | 4.02 | 0.32 | 20.16 | 21.30 | 8.57 | |
| 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 | |