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 | 2.5x - 2.8x | 2.7x |
| Selected Fwd Ps Multiple | 2.5x - 2.7x | 2.6x |
| Fair Value | €153.91 - €170.11 | €162.01 |
| Upside | 38.7% - 53.3% | 46.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Corpay, Inc. | - | NYSE:CPAY |
| Marqeta, Inc. | - | NasdaqGS:MQ |
| Priority Technology Holdings, Inc. | - | NasdaqCM:PRTH |
| Global Payments Inc. | - | NYSE:GPN |
| Adyen N.V. | - | OTCPK:ADYY.F |
| WEX Inc. | - | DB:WL9 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CPAY | MQ | PRTH | GPN | ADYY.F | WL9 | |||
| NYSE:CPAY | NasdaqGS:MQ | NasdaqCM:PRTH | NYSE:GPN | OTCPK:ADYY.F | DB:WL9 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.5% | 28.8% | 18.8% | 15.5% | 30.4% | 9.0% | ||
| 3Y CAGR | 11.9% | -0.7% | 19.5% | 5.8% | 26.2% | 12.4% | ||
| Latest Twelve Months | 5.8% | -25.0% | 16.4% | 4.7% | 23.9% | 3.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 28.4% | -22.0% | 2.9% | 8.8% | 43.0% | 3.9% | ||
| Prior Fiscal Year | 26.1% | -33.0% | -6.5% | 10.2% | 42.9% | 10.5% | ||
| Latest Fiscal Year | 25.3% | 5.4% | -2.7% | 15.5% | 45.9% | 11.8% | ||
| Latest Twelve Months | 25.3% | 5.4% | -2.7% | 15.5% | 45.9% | 11.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.5x | -125.6x | 7.8x | 8.1x | 37.1x | 5.4x | ||
| Price / LTM Sales | 5.5x | 3.9x | 0.6x | 2.1x | 22.4x | 1.9x | ||
| LTM P/E Ratio | 21.9x | 72.4x | -22.5x | 13.5x | 48.9x | 16.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 3.9x | 22.4x | |||||
| Historical LTM P/S Ratio | 1.9x | 3.3x | 5.6x | |||||
| Selected Price / Sales Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) LTM Sales | 2,628 | 2,628 | 2,628 | |||||
| (=) Equity Value | 6,627 | 6,976 | 7,325 | |||||
| (/) Shares Outstanding | 38.8 | 38.8 | 38.8 | |||||
| Implied Value Range | 170.74 | 179.72 | 188.71 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 151.29 | 159.25 | 167.21 | 111.00 | ||||
| Upside / (Downside) | 36.3% | 43.5% | 50.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CPAY | MQ | PRTH | GPN | ADYY.F | WL9 | |
| Value of Common Equity | 21,977 | 1,972 | 545 | 21,003 | 45,838 | 4,862 | |
| (/) Shares Outstanding | 70.2 | 504.3 | 79.5 | 245.9 | 31.5 | 38.8 | |
| Implied Stock Price | 312.84 | 3.91 | 6.85 | 85.42 | 1,455.86 | 125.27 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.89 | 1.13 | |
| Implied Stock Price (Trading Cur) | 312.84 | 3.91 | 6.85 | 85.42 | 1,643.00 | 111.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.89 | 1.13 | |