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 | 1.9x - 2.1x | 2.0x |
Selected Fwd Ps Multiple | 1.5x - 1.7x | 1.6x |
Fair Value | €1.15 - €1.27 | €1.21 |
Upside | -33.7% - -26.7% | -30.2% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Amigo Holdings PLC | - | LSE:AMGO |
PayPal Holdings, Inc. | - | LSE:0R9U |
Block, Inc. | - | LSE:0L95 |
Ramsdens Holdings PLC | - | AIM:RFX |
International Personal Finance plc | - | LSE:IPF |
Funding Circle Holdings plc | - | DB:FCA |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
AMGO | 0R9U | 0L95 | RFX | IPF | FCA | |||
LSE:AMGO | LSE:0R9U | LSE:0L95 | AIM:RFX | LSE:IPF | DB:FCA | |||
Historical Sales Growth | ||||||||
5Y CAGR | -79.8% | 12.3% | 38.6% | 15.4% | -4.0% | -0.9% | ||
3Y CAGR | -89.6% | 7.8% | 10.9% | 33.0% | 9.8% | -12.1% | ||
Latest Twelve Months | -97.1% | 4.1% | 1.4% | 16.8% | -7.5% | 23.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -106.4% | 14.5% | 2.4% | 8.2% | 5.0% | -28.6% | ||
Prior Fiscal Year | -360.0% | 14.3% | 0.0% | 9.3% | 6.3% | -6.3% | ||
Latest Fiscal Year | -200.0% | 13.0% | 12.0% | 8.7% | 8.4% | 0.2% | ||
Latest Twelve Months | -200.0% | 14.5% | 12.4% | 9.6% | 10.3% | 0.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 1.2x | 9.9x | 28.7x | 6.4x | 6.1x | 70.2x | ||
Price / LTM Sales | 17.1x | 2.0x | 1.9x | 1.0x | 0.7x | 3.0x | ||
LTM P/E Ratio | -8.6x | 14.1x | 15.6x | 10.7x | 6.3x | 1619.2x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.7x | 1.9x | 17.1x | |||||
Historical LTM P/S Ratio | 1.1x | 1.7x | 3.3x | |||||
Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
(x) LTM Sales | 160 | 160 | 160 | |||||
(=) Equity Value | 306 | 322 | 338 | |||||
(/) Shares Outstanding | 315.8 | 315.8 | 315.8 | |||||
Implied Value Range | 0.97 | 1.02 | 1.07 | |||||
FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
Implied Value Range (Trading Cur) | 1.12 | 1.18 | 1.24 | 1.73 | ||||
Upside / (Downside) | -35.2% | -31.8% | -28.4% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | AMGO | 0R9U | 0L95 | RFX | IPF | FCA | |
Value of Common Equity | 2 | 66,375 | 46,572 | 107 | 458 | 472 | |
(/) Shares Outstanding | 570.4 | 955.4 | 609.6 | 32.4 | 219.1 | 315.8 | |
Implied Stock Price | 0.00 | 69.48 | 76.40 | 3.30 | 2.09 | 1.49 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |
Implied Stock Price (Trading Cur) | 0.00 | 69.48 | 76.40 | 3.30 | 2.09 | 1.73 | |
Trading Currency | GBP | USD | USD | GBP | GBP | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 |