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 EBIT Multiple | 37.3x - 41.2x | 39.2x |
| Selected Fwd EBIT Multiple | 36.2x - 40.0x | 38.1x |
| Fair Value | €1.45 - €3.01 | €2.23 |
| Upside | -60.7% - -18.7% | -39.7% |
| Benchmarks | Ticker | Full Ticker |
| Bandwidth Inc. | BAND | NasdaqGS:BAND |
| Nuvera Communications, Inc. | NUVR | OTCPK:NUVR |
| TPT Global Tech, Inc. | TPTW | OTCPK:TPTW |
| Liberty Global Ltd. | LBTY.A | NasdaqGS:LBTY.A |
| ATN International, Inc. | ATNI | NasdaqGS:ATNI |
| Lumen Technologies, Inc. | CYTH | DB:CYTH |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| BAND | NUVR | TPTW | LBTY.A | ATNI | CYTH | ||
| NasdaqGS:BAND | OTCPK:NUVR | OTCPK:TPTW | NasdaqGS:LBTY.A | NasdaqGS:ATNI | DB:CYTH | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | -8.2% | NM- | NM- | 8.3% | -35.1% | |
| 3Y CAGR | NM- | -10.7% | NM- | NM- | 14.3% | -52.6% | |
| Latest Twelve Months | 58.0% | 15.8% | 3.7% | 108.7% | 9.8% | -34.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -2.8% | 18.1% | -91.9% | 5.9% | 4.1% | 14.1% | |
| Prior Fiscal Year | -5.9% | 14.0% | -90.9% | -6.4% | 3.4% | 7.9% | |
| Latest Fiscal Year | -2.7% | 14.3% | -132.9% | -0.3% | 4.0% | 3.5% | |
| Latest Twelve Months | -1.9% | 14.8% | -350.0% | 0.6% | 4.3% | 3.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.18x | 2.75x | 61.34x | 2.66x | 1.41x | 1.57x | |
| EV / LTM EBITDA | 29.0x | 6.6x | -17.5x | 11.3x | 5.8x | 6.0x | |
| EV / LTM EBIT | -61.4x | 18.6x | -17.5x | 449.2x | 33.1x | 41.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -61.4x | 18.6x | 449.2x | ||||
| Historical EV / LTM EBIT | 8.5x | 11.8x | 58.5x | ||||
| Selected EV / LTM EBIT | 37.3x | 39.2x | 41.2x | ||||
| (x) LTM EBIT | 488 | 488 | 488 | ||||
| (=) Implied Enterprise Value | 18,181 | 19,137 | 20,094 | ||||
| (-) Non-shareholder Claims * | (16,027) | (16,027) | (16,027) | ||||
| (=) Equity Value | 2,154 | 3,110 | 4,067 | ||||
| (/) Shares Outstanding | 1,025.9 | 1,025.9 | 1,025.9 | ||||
| Implied Value Range | 2.10 | 3.03 | 3.96 | ||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | |||
| Implied Value Range (Trading Cur) | 1.79 | 2.58 | 3.38 | 3.70 | |||
| Upside / (Downside) | -51.7% | -30.2% | -8.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | BAND | NUVR | TPTW | LBTY.A | ATNI | CYTH | |
| Enterprise Value | 884 | 193 | 78 | (513) | 1,021 | 20,482 | |
| (+) Cash & Short Term Investments | 42 | 0 | 0 | 2,167 | 84 | 1,900 | |
| (+) Investments & Other | 0 | 8 | 0 | 12,242 | 42 | 0 | |
| (-) Debt | (479) | (143) | (19) | (10,238) | (696) | (17,927) | |
| (-) Other Liabilities | 0 | 0 | 1 | (193) | (185) | 0 | |
| (-) Preferred Stock | 0 | 0 | (60) | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 446 | 59 | 0 | 3,466 | 266 | 4,455 | |
| (/) Shares Outstanding | 29.8 | 5.2 | 8,118.2 | 345.6 | 14.9 | 1,025.9 | |
| Implied Stock Price | 14.99 | 11.35 | 0.00 | 10.03 | 17.82 | 4.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 14.99 | 11.35 | 0.00 | 10.03 | 17.82 | 3.70 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |