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 | 0.2x - 0.2x | 0.2x |
Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
Fair Value | €29.16 - €32.23 | €30.70 |
Upside | 47.7% - 63.3% | 55.5% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
GCL Technology Holdings Limited | - | OTCPK:GCPE.F |
First Solar, Inc. | - | NasdaqGS:FSLR |
Maxeon Solar Technologies, Ltd. | - | NasdaqGS:MAXN |
Xinyi Solar Holdings Limited | - | OTCPK:XISH.Y |
Flat Glass Group Co., Ltd. | - | OTCPK:FGSG.F |
JinkoSolar Holding Co., Ltd. | - | DB:ZJS1 |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
GCPE.F | FSLR | MAXN | XISH.Y | FGSG.F | ZJS1 | |||
OTCPK:GCPE.F | NasdaqGS:FSLR | NasdaqGS:MAXN | OTCPK:XISH.Y | OTCPK:FGSG.F | DB:ZJS1 | |||
Historical Sales Growth | ||||||||
5Y CAGR | -4.7% | 6.5% | -15.7% | 21.9% | 31.2% | 25.4% | ||
3Y CAGR | -3.6% | 12.9% | -13.4% | 18.7% | 28.9% | 31.2% | ||
Latest Twelve Months | -55.2% | 19.4% | -54.7% | -9.3% | -22.2% | -29.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 2.0% | 15.6% | -32.3% | 26.5% | 16.8% | 2.2% | ||
Prior Fiscal Year | 7.4% | 25.0% | -24.6% | 15.9% | 12.8% | 2.9% | ||
Latest Fiscal Year | -31.5% | 30.7% | -120.7% | 4.6% | 5.4% | 0.1% | ||
Latest Twelve Months | -31.5% | 29.7% | -120.7% | 4.6% | 2.1% | -2.3% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | -19.7x | 10.7x | -0.9x | 9.7x | 15.1x | 11.8x | ||
Price / LTM Sales | 2.0x | 4.7x | 0.2x | 1.2x | 2.1x | 0.1x | ||
LTM P/E Ratio | -6.4x | 15.7x | -0.1x | 26.6x | 102.6x | -4.7x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.2x | 2.0x | 4.7x | |||||
Historical LTM P/S Ratio | 0.1x | 0.2x | 0.5x | |||||
Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
(x) LTM Sales | 83,056 | 83,056 | 83,056 | |||||
(=) Equity Value | 12,884 | 13,562 | 14,240 | |||||
(/) Shares Outstanding | 51.7 | 51.7 | 51.7 | |||||
Implied Value Range | 249.43 | 262.56 | 275.69 | |||||
FX Rate: CNY/EUR | 8.4 | 8.4 | 8.4 | Market Price | ||||
Implied Value Range (Trading Cur) | 29.63 | 31.18 | 32.74 | 19.74 | ||||
Upside / (Downside) | 50.1% | 58.0% | 65.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | GCPE.F | FSLR | MAXN | XISH.Y | FGSG.F | ZJS1 | |
Value of Common Equity | 26,611 | 19,875 | 79 | 27,574 | 29,225 | 8,585 | |
(/) Shares Outstanding | 32,058.1 | 107.2 | 16.9 | 466.3 | 3,810.2 | 51.7 | |
Implied Stock Price | 0.83 | 185.32 | 4.70 | 59.14 | 7.67 | 166.20 | |
FX Conversion Rate to Trading Currency | 7.17 | 1.00 | 1.00 | 7.17 | 7.17 | 8.42 | |
Implied Stock Price (Trading Cur) | 0.12 | 185.32 | 4.70 | 8.25 | 1.07 | 19.74 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 7.17 | 1.00 | 1.00 | 7.17 | 7.17 | 8.42 |