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 | 43.3x - 47.9x | 45.6x |
| Selected Fwd P/E Multiple | 27.7x - 30.6x | 29.1x |
| Fair Value | €82.69 - €91.39 | €87.04 |
| Upside | -9.6% - -0.1% | -4.9% |
| Benchmarks | - | Full Ticker |
| Life Time Group Holdings, Inc. | - | NYSE:LTH |
| Basic-Fit N.V. | - | OTCPK:BSFF.F |
| The Gym Group plc | - | OTCPK:GYYM.F |
| Good Times Restaurants Inc. | - | NasdaqCM:GTIM |
| Noble Roman's, Inc. | - | OTCPK:NROM |
| Planet Fitness, Inc. | - | DB:3PL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LTH | BSFF.F | GYYM.F | GTIM | NROM | 3PL | |||
| NYSE:LTH | OTCPK:BSFF.F | OTCPK:GYYM.F | NasdaqCM:GTIM | OTCPK:NROM | DB:3PL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 39.1% | -6.3% | 4.1% | NM- | NM- | 7.9% | ||
| 3Y CAGR | NM- | NM- | NM- | -54.2% | NM- | 59.0% | ||
| Latest Twelve Months | 107.4% | -153.8% | 152.4% | 10.9% | -57.7% | 20.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.6% | -15.8% | -17.9% | 3.8% | -8.7% | 10.5% | ||
| Prior Fiscal Year | 3.4% | -0.3% | -4.1% | 8.0% | 10.2% | 13.8% | ||
| Latest Fiscal Year | 6.0% | 0.7% | 1.9% | 1.1% | 0.0% | 15.6% | ||
| Latest Twelve Months | 8.0% | -0.3% | 1.9% | 0.9% | 1.4% | 16.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.4x | 13.4x | 13.9x | 10.2x | 7.2x | 21.6x | ||
| Price / LTM Sales | 2.2x | 1.2x | 1.2x | 0.1x | 0.3x | 7.7x | ||
| LTM P/E Ratio | 27.5x | -393.2x | 62.4x | 13.5x | 18.7x | 47.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -393.2x | 18.7x | 62.4x | |||||
| Historical LTM P/E Ratio | 45.6x | 92.0x | 1061.4x | |||||
| Selected P/E Multiple | 43.3x | 45.6x | 47.9x | |||||
| (x) LTM Net Income | 189 | 189 | 189 | |||||
| (=) Equity Value | 8,184 | 8,615 | 9,046 | |||||
| (/) Shares Outstanding | 83.9 | 83.9 | 83.9 | |||||
| Implied Value Range | 97.53 | 102.66 | 107.80 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 83.35 | 87.74 | 92.12 | 91.50 | ||||
| Upside / (Downside) | -8.9% | -4.1% | 0.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LTH | BSFF.F | GYYM.F | GTIM | NROM | 3PL | |
| Value of Common Equity | 6,030 | 1,571 | 356 | 17 | 4 | 8,985 | |
| (/) Shares Outstanding | 220.0 | 65.4 | 241.4 | 10.5 | 22.2 | 83.9 | |
| Implied Stock Price | 27.41 | 24.03 | 1.48 | 1.62 | 0.18 | 107.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.85 | 0.74 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 27.41 | 28.12 | 2.00 | 1.62 | 0.18 | 91.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.85 | 0.74 | 1.00 | 1.00 | 1.17 | |