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 | 139.0x - 153.6x | 146.3x |
| Selected Fwd P/E Multiple | 89.9x - 99.3x | 94.6x |
| Fair Value | €213.91 - €236.43 | €225.17 |
| Upside | -26.7% - -19.0% | -22.8% |
| Benchmarks | - | Full Ticker |
| Envirotech Vehicles, Inc. | - | NasdaqCM:EVTV |
| Phoenix Motor Inc. | - | OTCPK:PEVM.D |
| Lucid Group, Inc. | - | NasdaqGS:LCID |
| Workhorse Group Inc. | - | NasdaqCM:WKHS |
| Rivian Automotive, Inc. | - | NasdaqGS:RIVN |
| Tesla, Inc. | - | DB:TL0 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| EVTV | PEVM.D | LCID | WKHS | RIVN | TL0 | |||
| NasdaqCM:EVTV | OTCPK:PEVM.D | NasdaqGS:LCID | NasdaqCM:WKHS | NasdaqGS:RIVN | DB:TL0 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 8.9% | ||
| Latest Twelve Months | -22.8% | -1037.1% | -10.8% | 27.2% | 39.5% | -53.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -559.3% | -245.4% | -7479.2% | -7019.7% | -17141.9% | 10.3% | ||
| Prior Fiscal Year | -443.1% | -661.3% | -475.1% | -946.3% | -122.5% | 15.5% | ||
| Latest Fiscal Year | -473.2% | 25.5% | -379.0% | -1538.5% | -95.5% | 7.3% | ||
| Latest Twelve Months | -1112.2% | -47.5% | -329.1% | -1576.2% | -68.1% | 6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.2x | -0.5x | -3.0x | -1.2x | -4.4x | 94.5x | ||
| Price / LTM Sales | 2.9x | 0.3x | 7.4x | 2.8x | 2.9x | 11.8x | ||
| LTM P/E Ratio | -0.3x | -0.6x | -2.3x | -0.2x | -4.2x | 186.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.2x | -0.6x | -0.2x | |||||
| Historical LTM P/E Ratio | 34.8x | 100.3x | 1274.1x | |||||
| Selected P/E Multiple | 139.0x | 146.3x | 153.6x | |||||
| (x) LTM Net Income | 5,879 | 5,879 | 5,879 | |||||
| (=) Equity Value | 817,092 | 860,097 | 903,102 | |||||
| (/) Shares Outstanding | 3,225.4 | 3,225.4 | 3,225.4 | |||||
| Implied Value Range | 253.33 | 266.66 | 279.99 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 217.61 | 229.06 | 240.51 | 291.85 | ||||
| Upside / (Downside) | -25.4% | -21.5% | -17.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EVTV | PEVM.D | LCID | WKHS | RIVN | TL0 | |
| Value of Common Equity | 4 | 7 | 7,190 | 17 | 14,901 | 1,095,864 | |
| (/) Shares Outstanding | 2.6 | 9.9 | 3,072.5 | 9.5 | 1,213.4 | 3,225.4 | |
| Implied Stock Price | 1.70 | 0.74 | 2.34 | 1.83 | 12.28 | 339.76 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 1.70 | 0.74 | 2.34 | 1.83 | 12.28 | 291.85 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |