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 | 13.4x - 14.8x | 14.1x |
| Selected Fwd P/E Multiple | 7.4x - 8.2x | 7.8x |
| Fair Value | €31.04 - €34.30 | €32.67 |
| Upside | 53.6% - 69.8% | 61.7% |
| Benchmarks | - | Full Ticker |
| Perion Network Ltd. | - | NasdaqGS:PERI |
| Marchex, Inc. | - | NasdaqGS:MCHX |
| Nexxen International Ltd. | - | NasdaqGM:NEXN |
| PubMatic, Inc. | - | NasdaqGM:PUBM |
| The Trade Desk, Inc. | - | NasdaqGM:TTD |
| Criteo S.A. | - | DB:CI5A |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PERI | MCHX | NEXN | PUBM | TTD | CI5A | |||
| NasdaqGS:PERI | NasdaqGS:MCHX | NasdaqGM:NEXN | NasdaqGM:PUBM | NasdaqGM:TTD | DB:CI5A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -0.4% | NM- | 41.6% | 95.4% | 29.4% | 4.2% | ||
| 3Y CAGR | -31.2% | NM- | -21.5% | -39.5% | 41.8% | -6.0% | ||
| Latest Twelve Months | -107.1% | 20.4% | 520.4% | -55.5% | 104.7% | 33.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.0% | -33.7% | 6.2% | 11.9% | 13.2% | 3.7% | ||
| Prior Fiscal Year | 15.5% | -19.9% | -6.5% | 3.3% | 9.2% | 2.7% | ||
| Latest Fiscal Year | 2.5% | -10.3% | 9.7% | 4.3% | 16.1% | 5.8% | ||
| Latest Twelve Months | -1.7% | -11.4% | 11.9% | 1.9% | 16.0% | 7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -13.5x | -34.2x | 5.6x | 20.9x | 78.1x | 3.9x | ||
| Price / LTM Sales | 1.1x | 1.7x | 1.7x | 2.0x | 16.5x | 0.7x | ||
| LTM P/E Ratio | -65.0x | -15.3x | 14.5x | 106.5x | 103.2x | 9.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -65.0x | 14.5x | 106.5x | |||||
| Historical LTM P/E Ratio | 8.9x | 22.0x | 223.4x | |||||
| Selected P/E Multiple | 13.4x | 14.1x | 14.8x | |||||
| (x) LTM Net Income | 137 | 137 | 137 | |||||
| (=) Equity Value | 1,826 | 1,922 | 2,018 | |||||
| (/) Shares Outstanding | 52.3 | 52.3 | 52.3 | |||||
| Implied Value Range | 34.89 | 36.72 | 38.56 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 30.57 | 32.17 | 33.78 | 20.20 | ||||
| Upside / (Downside) | 51.3% | 59.3% | 67.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PERI | MCHX | NEXN | PUBM | TTD | CI5A | |
| Value of Common Equity | 487 | 85 | 652 | 583 | 42,517 | 1,206 | |
| (/) Shares Outstanding | 45.0 | 43.6 | 63.4 | 48.5 | 488.9 | 52.3 | |
| Implied Stock Price | 10.82 | 1.94 | 10.28 | 12.01 | 86.96 | 23.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 10.82 | 1.94 | 10.28 | 12.01 | 86.96 | 20.20 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |