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 Pb Multiple | 10.7x - 11.8x | 11.3x |
| Historical Pb Multiple | 4.9x - 29.1x | 20.0x |
| Fair Value | €3.45 - €3.81 | €3.63 |
| Upside | -8.8% - 0.8% | -4.0% |
| Benchmarks | - | Full Ticker |
| iHeartMedia, Inc. | - | NasdaqGS:IHRT |
| Taboola.com Ltd. | - | NasdaqGS:TBLA |
| Spotify Technology S.A. | - | LSE:0SPT |
| Sirius XM Holdings Inc. | - | NasdaqGS:SIRI |
| WEBTOON Entertainment Inc. | - | NasdaqGS:WBTN |
| Audioboom Group plc | - | DB:T28 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| IHRT | TBLA | 0SPT | SIRI | WBTN | T28 | |||
| NasdaqGS:IHRT | NasdaqGS:TBLA | LSE:0SPT | NasdaqGS:SIRI | NasdaqGS:WBTN | DB:T28 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | -49.1% | ||
| Latest Twelve Months | -41.6% | 127.3% | 73.0% | -293.5% | -86.7% | 134.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -23.4% | -1.7% | -1.5% | 3.3% | -11.7% | -5.9% | ||
| Prior Fiscal Year | -29.4% | -5.7% | -4.0% | 8.8% | -9.1% | -29.9% | ||
| Latest Fiscal Year | -26.2% | -0.2% | 7.3% | -19.1% | -10.7% | 1.3% | ||
| Latest Twelve Months | -32.9% | 0.7% | 4.9% | -20.5% | -12.8% | 4.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -118.9% | -3.8% | -7.7% | -18.7% | -8.1% | -48.2% | ||
| Prior Fiscal Year | -326.8% | -8.7% | -21.6% | 15.6% | -9.3% | -197.4% | ||
| Latest Twelve Months | NM | 1.4% | 14.8% | -31.1% | -12.8% | 85.6% | ||
| Next Fiscal Year | 6.5% | 13.5% | 19.8% | 8.5% | 1.5% | 65.4% | ||
| Two Fiscal Years Forward | -2.0% | 12.5% | 32.1% | 8.8% | 4.1% | 54.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.6x | 7.5x | 0.8x | 0.9x | 1.1x | ||
| Price / LTM EPS | -0.2x | 75.7x | 154.8x | -4.1x | -6.7x | 23.6x | ||
| Price / Book | -0.1x | 1.1x | 18.8x | 0.6x | 0.8x | 12.4x | ||
| Price / Fwd Book | -0.2x | 1.0x | 19.0x | 0.6x | 0.8x | 9.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.1x | 0.8x | 18.8x | |||||
| Historical P/B Ratio | 4.9x | 20.0x | 29.1x | |||||
| Selected P/B Multiple | 10.7x | 11.3x | 11.8x | |||||
| (x) Book Value | 7 | 7 | 7 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IHRT | TBLA | 0SPT | SIRI | WBTN | T28 | |
| Value of Common Equity | 244 | 1,029 | 124,269 | 7,213 | 1,161 | 79 | |
| (/) Shares Outstanding | 152.7 | 313.6 | 205.8 | 336.7 | 130.2 | 18.0 | |
| Implied Stock Price | 1.60 | 3.28 | 603.90 | 21.42 | 8.92 | 4.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 1.60 | 3.28 | 603.90 | 21.42 | 8.92 | 3.78 | |
| Trading Currency | USD | USD | EUR | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |