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 EBITDA Multiple | 22.5x - 24.9x | 23.7x |
| Selected Fwd EBITDA Multiple | 13.9x - 15.4x | 14.6x |
| Fair Value | €12.83 - €13.97 | €13.40 |
| Upside | -15.6% - -8.1% | -11.8% |
| Benchmarks | Ticker | Full Ticker |
| CAR Group Limited | CAR | ASX:CAR |
| DHI Group, Inc. | DHX | NYSE:DHX |
| REA Group Limited | REA | ASX:REA |
| ZipRecruiter, Inc. | ZIP | NYSE:ZIP |
| Airtasker Limited | ART | ASX:ART |
| SEEK Limited | SLD | DB:SLD |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| CAR | DHX | REA | ZIP | ART | SLD | ||
| ASX:CAR | NYSE:DHX | ASX:REA | NYSE:ZIP | ASX:ART | DB:SLD | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 24.7% | 3.1% | 14.6% | NM- | NM- | -4.1% | |
| 3Y CAGR | 31.7% | 13.7% | 12.4% | NM- | NM- | 6.2% | |
| Latest Twelve Months | 8.3% | -13.6% | 13.2% | -134.7% | -350.9% | -27.8% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 47.0% | 15.9% | 43.0% | 8.8% | -33.8% | 41.5% | |
| Prior Fiscal Year | 45.4% | 16.9% | 42.6% | 15.0% | -26.3% | 36.7% | |
| Latest Fiscal Year | 45.6% | 17.9% | 42.6% | 0.9% | -10.6% | 29.3% | |
| Latest Twelve Months | 45.6% | 17.8% | 42.6% | -4.9% | -40.2% | 28.1% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 14.25x | 1.03x | 17.67x | 1.14x | 3.15x | 8.15x | |
| EV / LTM EBITDA | 31.2x | 5.8x | 41.5x | -23.2x | -7.8x | 29.0x | |
| EV / LTM EBIT | 37.6x | 19.3x | 42.1x | -20.1x | -7.8x | 32.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -23.2x | 5.8x | 41.5x | ||||
| Historical EV / LTM EBITDA | 15.5x | 21.2x | 26.5x | ||||
| Selected EV / LTM EBITDA | 22.5x | 23.7x | 24.9x | ||||
| (x) LTM EBITDA | 298 | 298 | 298 | ||||
| (=) Implied Enterprise Value | 6,727 | 7,081 | 7,435 | ||||
| (-) Non-shareholder Claims * | 1,236 | 1,236 | 1,236 | ||||
| (=) Equity Value | 7,963 | 8,317 | 8,671 | ||||
| (/) Shares Outstanding | 356.5 | 356.5 | 356.5 | ||||
| Implied Value Range | 22.34 | 23.33 | 24.32 | ||||
| FX Rate: AUD/EUR | 1.8 | 1.8 | 1.8 | Market Price | |||
| Implied Value Range (Trading Cur) | 12.37 | 12.92 | 13.47 | 15.20 | |||
| Upside / (Downside) | -18.6% | -15.0% | -11.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CAR | DHX | REA | ZIP | ART | SLD | |
| Enterprise Value | 16,847 | 150 | 33,807 | 515 | 153 | 8,547 | |
| (+) Cash & Short Term Investments | 290 | 3 | 442 | 421 | 18 | 205 | |
| (+) Investments & Other | 26 | 2 | 344 | 0 | 0 | 2,449 | |
| (-) Debt | (1,412) | (40) | (71) | (558) | (2) | (1,418) | |
| (-) Other Liabilities | (73) | 0 | (39) | 0 | 4 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 15,678 | 115 | 34,484 | 378 | 173 | 9,783 | |
| (/) Shares Outstanding | 378.1 | 45.1 | 132.0 | 87.1 | 454.6 | 356.5 | |
| Implied Stock Price | 41.46 | 2.55 | 261.24 | 4.34 | 0.38 | 27.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.81 | |
| Implied Stock Price (Trading Cur) | 41.46 | 2.55 | 261.24 | 4.34 | 0.38 | 15.20 | |
| Trading Currency | AUD | USD | AUD | USD | AUD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.81 | |