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 | -1.8x - -2.0x | -1.9x |
| Selected Fwd P/E Multiple | 31.4x - 34.7x | 33.1x |
| Fair Value | €3.81 - €4.21 | €4.01 |
| Upside | 0.9% - 11.5% | 6.2% |
| Benchmarks | - | Full Ticker |
| CVD Equipment Corporation | - | NasdaqCM:CVV |
| Entegris, Inc. | - | NasdaqGS:ENTG |
| Enphase Energy, Inc. | - | NasdaqGM:ENPH |
| Trio-Tech International | - | NYSEAM:TRT |
| Navitas Semiconductor Corporation | - | NasdaqGM:NVTS |
| Amtech Systems, Inc. | - | DB:AS3 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CVV | ENTG | ENPH | TRT | NVTS | AS3 | |||
| NasdaqCM:CVV | NasdaqGS:ENTG | NasdaqGM:ENPH | NYSEAM:TRT | NasdaqGM:NVTS | DB:AS3 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 2.8% | -8.6% | -7.5% | NM- | NM- | ||
| 3Y CAGR | NM- | -10.6% | -11.0% | NM- | NM- | NM- | ||
| Latest Twelve Months | 98.8% | 60.4% | 34.8% | -98.1% | -12.0% | -47.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10.1% | 10.7% | 14.4% | 2.1% | -158.9% | -5.3% | ||
| Prior Fiscal Year | -17.3% | 5.1% | 19.2% | 3.6% | -183.0% | -11.1% | ||
| Latest Fiscal Year | -7.1% | 9.0% | 7.7% | 2.5% | -101.6% | -8.4% | ||
| Latest Twelve Months | -0.2% | 9.2% | 11.8% | 0.1% | -131.8% | -34.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -29.8x | 16.2x | 14.5x | 3.4x | -13.3x | -17.2x | ||
| Price / LTM Sales | 0.8x | 3.4x | 2.8x | 0.7x | 19.5x | 0.7x | ||
| LTM P/E Ratio | -387.9x | 37.6x | 23.9x | 1368.1x | -14.8x | -2.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -387.9x | 23.9x | 1368.1x | |||||
| Historical LTM P/E Ratio | -137.7x | -4.1x | 29.9x | |||||
| Selected P/E Multiple | -1.8x | -1.9x | -2.0x | |||||
| (x) LTM Net Income | (32) | (32) | (32) | |||||
| (=) Equity Value | 57 | 60 | 63 | |||||
| (/) Shares Outstanding | 14.3 | 14.3 | 14.3 | |||||
| Implied Value Range | 3.99 | 4.20 | 4.41 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.45 | 3.63 | 3.81 | 3.78 | ||||
| Upside / (Downside) | -8.7% | -3.9% | 0.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CVV | ENTG | ENPH | TRT | NVTS | AS3 | |
| Value of Common Equity | 26 | 11,118 | 4,172 | 25 | 1,443 | 63 | |
| (/) Shares Outstanding | 6.9 | 151.6 | 130.8 | 4.3 | 213.1 | 14.3 | |
| Implied Stock Price | 3.72 | 73.34 | 31.91 | 5.71 | 6.77 | 4.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 3.72 | 73.34 | 31.91 | 5.71 | 6.77 | 3.78 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |