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 | 23.0x - 25.4x | 24.2x |
Selected Fwd P/E Multiple | 21.0x - 23.2x | 22.1x |
Fair Value | €248.07 - €274.18 | €261.13 |
Upside | 2.9% - 13.8% | 8.4% |
Benchmarks | - | Full Ticker |
Information Services Group, Inc. | - | NasdaqGM:III |
International Business Machines Corporation | - | NYSE:IBM |
Amdocs Limited | - | NasdaqGS:DOX |
Cognizant Technology Solutions Corporation | - | NasdaqGS:CTSH |
CGI Inc. | - | NYSE:GIB |
Accenture plc | - | DB:CSA |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
III | IBM | DOX | CTSH | GIB | CSA | |||
NasdaqGM:III | NYSE:IBM | NasdaqGS:DOX | NasdaqGS:CTSH | NYSE:GIB | DB:CSA | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -3.2% | -3.4% | 0.6% | 4.0% | 6.0% | 8.7% | ||
3Y CAGR | -43.2% | 8.5% | -10.5% | 1.6% | 7.3% | 7.1% | ||
Latest Twelve Months | 1162.8% | -30.3% | 3.3% | 12.7% | 6.0% | 14.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 3.4% | 9.1% | 12.4% | 10.8% | 11.0% | 11.5% | ||
Prior Fiscal Year | 2.1% | 12.1% | 11.1% | 11.0% | 11.4% | 10.7% | ||
Latest Fiscal Year | 1.1% | 9.6% | 9.9% | 11.3% | 11.5% | 11.2% | ||
Latest Twelve Months | 3.2% | 9.1% | 11.4% | 11.7% | 11.5% | 11.6% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 15.3x | 19.9x | 10.5x | 10.3x | 12.7x | 14.9x | ||
Price / LTM Sales | 0.9x | 3.8x | 2.1x | 1.9x | 2.0x | 2.6x | ||
LTM P/E Ratio | 28.3x | 41.3x | 18.1x | 16.0x | 17.6x | 22.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 16.0x | 18.1x | 41.3x | |||||
Historical LTM P/E Ratio | 27.5x | 30.8x | 36.9x | |||||
Selected P/E Multiple | 23.0x | 24.2x | 25.4x | |||||
(x) LTM Net Income | 7,949 | 7,949 | 7,949 | |||||
(=) Equity Value | 182,513 | 192,119 | 201,725 | |||||
(/) Shares Outstanding | 626.0 | 626.0 | 626.0 | |||||
Implied Value Range | 291.54 | 306.89 | 322.23 | |||||
FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
Implied Value Range (Trading Cur) | 248.22 | 261.28 | 274.35 | 241.00 | ||||
Upside / (Downside) | 3.0% | 8.4% | 13.8% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | III | IBM | DOX | CTSH | GIB | CSA | |
Value of Common Equity | 218 | 241,934 | 9,771 | 37,794 | 30,780 | 177,205 | |
(/) Shares Outstanding | 48.2 | 931.5 | 111.2 | 492.9 | 222.1 | 626.0 | |
Implied Stock Price | 4.53 | 259.72 | 87.85 | 76.67 | 138.57 | 283.06 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.37 | 1.17 | |
Implied Stock Price (Trading Cur) | 4.53 | 259.72 | 87.85 | 76.67 | 101.11 | 241.00 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.37 | 1.17 |