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 | 0.0x - 0.0x | 0.0x |
| Selected Fwd Ps Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | €3.14 - €3.47 | €3.30 |
| Upside | 58.5% - 75.2% | 66.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Option Care Health, Inc. | - | NasdaqGS:OPCH |
| DocGo Inc. | - | NasdaqCM:DCGO |
| Addus HomeCare Corporation | - | NasdaqGS:ADUS |
| American Well Corporation | - | NYSE:AMWL |
| Teladoc Health, Inc. | - | NYSE:TDOC |
| ModivCare Inc. | - | DB:PRF0 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| OPCH | DCGO | ADUS | AMWL | TDOC | PRF0 | |||
| NasdaqGS:OPCH | NasdaqCM:DCGO | NasdaqGS:ADUS | NYSE:AMWL | NYSE:TDOC | DB:PRF0 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 16.7% | 66.4% | 12.2% | 11.3% | 35.9% | 13.0% | ||
| 3Y CAGR | 13.3% | 24.6% | 10.1% | 0.2% | 8.1% | 11.8% | ||
| Latest Twelve Months | 17.1% | -41.3% | 14.3% | 5.8% | -2.6% | -0.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.7% | 1.2% | 5.4% | -118.4% | -137.6% | -2.0% | ||
| Prior Fiscal Year | 6.2% | 1.1% | 5.9% | -260.6% | -8.5% | -7.4% | ||
| Latest Fiscal Year | 4.2% | 3.2% | 6.4% | -81.8% | -39.0% | -7.2% | ||
| Latest Twelve Months | 3.9% | -4.2% | 6.5% | -46.2% | -8.2% | -8.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.1x | -5.7x | 14.6x | 0.9x | 83.6x | 11.5x | ||
| Price / LTM Sales | 0.9x | 0.4x | 1.6x | 0.4x | 0.5x | 0.0x | ||
| LTM P/E Ratio | 21.8x | -8.5x | 24.4x | -0.9x | -5.9x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.5x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.5x | 1.5x | |||||
| Selected Price / Sales Multiple | 0.0x | 0.0x | 0.0x | |||||
| (x) LTM Sales | 2,754 | 2,754 | 2,754 | |||||
| (=) Equity Value | 56 | 59 | 61 | |||||
| (/) Shares Outstanding | 14.4 | 14.4 | 14.4 | |||||
| Implied Value Range | 3.87 | 4.08 | 4.28 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.32 | 3.49 | 3.66 | 1.98 | ||||
| Upside / (Downside) | 67.5% | 76.3% | 85.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | OPCH | DCGO | ADUS | AMWL | TDOC | PRF0 | |
| Value of Common Equity | 4,520 | 150 | 2,033 | 113 | 1,198 | 33 | |
| (/) Shares Outstanding | 162.3 | 97.8 | 18.2 | 15.8 | 176.7 | 14.4 | |
| Implied Stock Price | 27.85 | 1.53 | 111.95 | 7.17 | 6.78 | 2.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
| Implied Stock Price (Trading Cur) | 27.85 | 1.53 | 111.95 | 7.17 | 6.78 | 1.98 | |
| 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 | |