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 | 2.6x - 2.9x | 2.7x |
| Selected Fwd Ps Multiple | 2.2x - 2.4x | 2.3x |
| Fair Value | €191.63 - €211.80 | €201.71 |
| Upside | 44.6% - 59.8% | 52.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Grid Dynamics Holdings, Inc. | - | NasdaqCM:GDYN |
| DXC Technology Company | - | NYSE:DXC |
| Cognizant Technology Solutions Corporation | - | NasdaqGS:CTSH |
| Globant S.A. | - | NYSE:GLOB |
| Amdocs Limited | - | NasdaqGS:DOX |
| EPAM Systems, Inc. | - | DB:E3M |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GDYN | DXC | CTSH | GLOB | DOX | E3M | |||
| NasdaqCM:GDYN | NYSE:DXC | NasdaqGS:CTSH | NYSE:GLOB | NasdaqGS:DOX | DB:E3M | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 24.3% | -8.0% | 3.3% | 29.7% | 4.1% | 15.6% | ||
| 3Y CAGR | 18.4% | -8.3% | 2.2% | 23.0% | 5.3% | 8.0% | ||
| Latest Twelve Months | 12.0% | -5.7% | 2.0% | 15.3% | -1.6% | 0.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.2% | -4.5% | 10.8% | 7.5% | 12.4% | 10.6% | ||
| Prior Fiscal Year | -0.6% | -3.9% | 11.0% | 7.6% | 11.1% | 8.9% | ||
| Latest Fiscal Year | 1.2% | 0.7% | 11.3% | 6.9% | 9.9% | 9.6% | ||
| Latest Twelve Months | 1.2% | -0.6% | 11.3% | 6.9% | 10.2% | 9.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 46.3x | 4.1x | 9.7x | 13.6x | 10.1x | 10.5x | ||
| Price / LTM Sales | 3.2x | 0.2x | 1.8x | 2.0x | 1.9x | 1.8x | ||
| LTM P/E Ratio | 280.7x | -34.9x | 15.5x | 28.7x | 18.8x | 18.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.9x | 3.2x | |||||
| Historical LTM P/S Ratio | 1.8x | 4.0x | 11.2x | |||||
| Selected Price / Sales Multiple | 2.6x | 2.7x | 2.9x | |||||
| (x) LTM Sales | 4,728 | 4,728 | 4,728 | |||||
| (=) Equity Value | 12,207 | 12,849 | 13,492 | |||||
| (/) Shares Outstanding | 56.6 | 56.6 | 56.6 | |||||
| Implied Value Range | 215.57 | 226.92 | 238.26 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 189.81 | 199.80 | 209.79 | 132.50 | ||||
| Upside / (Downside) | 43.3% | 50.8% | 58.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GDYN | DXC | CTSH | GLOB | DOX | E3M | |
| Value of Common Equity | 1,142 | 2,663 | 35,024 | 4,758 | 9,433 | 8,521 | |
| (/) Shares Outstanding | 83.8 | 181.0 | 494.6 | 44.0 | 112.2 | 56.6 | |
| Implied Stock Price | 13.62 | 14.71 | 70.81 | 108.02 | 84.10 | 150.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 13.62 | 14.71 | 70.81 | 108.02 | 84.10 | 132.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |