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 | 1.8x - 2.0x | 1.9x |
| Selected Fwd Ps Multiple | 1.4x - 1.6x | 1.5x |
| Fair Value | €14.69 - €16.23 | €15.46 |
| Upside | 8.8% - 20.2% | 14.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Veeco Instruments Inc. | - | NasdaqGS:VECO |
| Photronics, Inc. | - | NasdaqGS:PLAB |
| Axcelis Technologies, Inc. | - | NasdaqGS:ACLS |
| MACOM Technology Solutions Holdings, Inc. | - | NasdaqGS:MTSI |
| Cirrus Logic, Inc. | - | NasdaqGS:CRUS |
| Cohu, Inc. | - | DB:CU3 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VECO | PLAB | ACLS | MTSI | CRUS | CU3 | |||
| NasdaqGS:VECO | NasdaqGS:PLAB | NasdaqGS:ACLS | NasdaqGS:MTSI | NasdaqGS:CRUS | DB:CU3 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.3% | 9.5% | 24.3% | 7.9% | 8.6% | -7.2% | ||
| 3Y CAGR | 7.1% | 9.3% | 15.4% | 6.3% | 9.3% | -23.2% | ||
| Latest Twelve Months | 7.6% | -3.9% | -10.0% | 26.4% | 3.0% | -36.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.5% | 16.6% | 16.4% | 12.8% | 14.4% | 4.0% | ||
| Prior Fiscal Year | -4.6% | 14.1% | 21.8% | 14.1% | 9.3% | 4.4% | ||
| Latest Fiscal Year | 10.3% | 15.1% | 19.7% | 10.5% | 15.3% | -17.4% | ||
| Latest Twelve Months | 10.3% | 17.1% | 19.7% | -13.1% | 16.5% | -17.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.7x | 3.4x | 5.2x | 50.7x | 10.7x | -23.6x | ||
| Price / LTM Sales | 1.7x | 1.5x | 1.6x | 9.8x | 2.8x | 1.7x | ||
| LTM P/E Ratio | 16.1x | 8.9x | 8.2x | -74.8x | 17.2x | -9.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.5x | 1.7x | 9.8x | |||||
| Historical LTM P/S Ratio | 1.7x | 2.1x | 2.8x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Sales | 402 | 402 | 402 | |||||
| (=) Equity Value | 736 | 775 | 813 | |||||
| (/) Shares Outstanding | 46.7 | 46.7 | 46.7 | |||||
| Implied Value Range | 15.75 | 16.58 | 17.41 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14.52 | 15.29 | 16.05 | 13.50 | ||||
| Upside / (Downside) | 7.6% | 13.2% | 18.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VECO | PLAB | ACLS | MTSI | CRUS | CU3 | |
| Value of Common Equity | 1,176 | 1,295 | 1,618 | 7,533 | 5,305 | 684 | |
| (/) Shares Outstanding | 57.9 | 63.6 | 32.2 | 74.3 | 53.1 | 46.7 | |
| Implied Stock Price | 20.30 | 20.38 | 50.32 | 101.33 | 99.83 | 14.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 20.30 | 20.38 | 50.32 | 101.33 | 99.83 | 13.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |