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 | 4.6x - 5.1x | 4.8x |
| Selected Fwd P/E Multiple | 4.5x - 5.0x | 4.8x |
| Fair Value | €0.0044 - €0.0049 | €0.0047 |
| Upside | -19.6% - -11.1% | -15.3% |
| Benchmarks | - | Full Ticker |
| DLC Asia Limited | 821,000.0% | SEHK:8210 |
| Magic Empire Global Limited | - | NasdaqCM:MEGL |
| BOCOM International Holdings Company Limited | 332,900.0% | SEHK:3329 |
| Hatcher Group Limited | 836,500.0% | SEHK:8365 |
| Fu Shek Financial Holdings Limited | 226,300.0% | SEHK:2263 |
| Emperor Capital Group Limited | - | DB:HQF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8210 | MEGL | 3329 | 8365 | 2263 | HQF | |||
| SEHK:8210 | NasdaqCM:MEGL | SEHK:3329 | SEHK:8365 | SEHK:2263 | DB:HQF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 62.2% | NM- | NM- | NM- | -37.6% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -30.6% | NM- | ||
| Latest Twelve Months | -80.9% | 87.3% | 16.2% | -328.7% | -35.3% | 141.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.5% | -3.1% | -5.3% | -47.6% | 24.9% | -148.8% | ||
| Prior Fiscal Year | 6.9% | -34.3% | 1117.2% | -16.9% | 33.4% | -70.2% | ||
| Latest Fiscal Year | 3.3% | -3.5% | 322.1% | -107.6% | 7.9% | 17.5% | ||
| Latest Twelve Months | 1.4% | -3.8% | 322.1% | -107.6% | 8.0% | 17.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 0.9x | 1.5x | -2.1x | 0.2x | 4.4x | 1.1x | ||
| LTM P/E Ratio | 60.2x | -39.1x | -0.6x | -0.2x | 54.8x | 6.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -39.1x | -0.2x | 60.2x | |||||
| Historical LTM P/E Ratio | -1.7x | -1.4x | 6.4x | |||||
| Selected P/E Multiple | 4.6x | 4.8x | 5.1x | |||||
| (x) LTM Net Income | 66 | 66 | 66 | |||||
| (=) Equity Value | 304 | 320 | 336 | |||||
| (/) Shares Outstanding | 10,475.5 | 10,475.5 | 10,475.5 | |||||
| Implied Value Range | 0.03 | 0.03 | 0.03 | |||||
| FX Rate: HKD/EUR | 8.6 | 8.6 | 8.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.01 | ||||
| Upside / (Downside) | -38.4% | -35.1% | -31.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8210 | MEGL | 3329 | 8365 | 2263 | HQF | |
| Value of Common Equity | 46 | 14 | 793 | 12 | 175 | 493 | |
| (/) Shares Outstanding | 800.0 | 1.3 | 2,734.4 | 42.8 | 1,000.0 | 10,475.5 | |
| Implied Stock Price | 0.06 | 11.12 | 0.29 | 0.28 | 0.18 | 0.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 7.77 | 1.00 | 1.00 | 1.00 | 8.56 | |
| Implied Stock Price (Trading Cur) | 0.06 | 1.43 | 0.29 | 0.28 | 0.18 | 0.01 | |
| Trading Currency | HKD | USD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 7.77 | 1.00 | 1.00 | 1.00 | 8.56 | |