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 | 6.6x - 7.3x | 7.0x |
| Selected Fwd P/E Multiple | 6.9x - 7.6x | 7.3x |
| Fair Value | R11.16 - R12.34 | R11.75 |
| Upside | -2.6% - 7.7% | 2.5% |
| Benchmarks | - | Full Ticker |
| Trematon Capital Investments Limited | - | JSE:TMT |
| Afine Investments Limited | - | JSE:ANI |
| Fortress Real Estate Investments Limited | - | JSE:FFB |
| Grit Real Estate Income Group Limited | - | MUSE:DEL.C0000 |
| Fairvest Limited | - | JSE:FTA |
| Collins Property Group Limited | - | JSE:CPP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TMT | ANI | FFB | DEL.C0000 | FTA | CPP | |||
| JSE:TMT | JSE:ANI | JSE:FFB | MUSE:DEL.C0000 | JSE:FTA | JSE:CPP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 10.6% | NM- | 32.1% | 36.0% | ||
| 3Y CAGR | NM- | -33.7% | 8.9% | NM- | 47.4% | 18.4% | ||
| Latest Twelve Months | -167.3% | 1.6% | -54.7% | 42.0% | 55.7% | -51.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | 200.3% | 1.9% | -84.4% | 53.4% | 29.9% | ||
| Prior Fiscal Year | 12.9% | 153.4% | 95.8% | -33.5% | 34.2% | 91.0% | ||
| Latest Fiscal Year | -1.8% | 145.1% | 66.5% | -118.8% | 45.2% | 44.0% | ||
| Latest Twelve Months | -8.2% | 145.1% | 44.0% | -65.0% | 49.3% | 44.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.6x | 10.9x | 7.4x | 16.0x | 13.2x | 9.6x | ||
| Price / LTM Sales | 0.5x | 7.5x | 4.1x | 0.6x | 4.7x | 3.0x | ||
| LTM P/E Ratio | -5.5x | 5.2x | 9.2x | -0.9x | 9.6x | 6.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -5.5x | 5.2x | 9.6x | |||||
| Historical LTM P/E Ratio | -30.2x | 2.4x | 6.8x | |||||
| Selected P/E Multiple | 6.6x | 7.0x | 7.3x | |||||
| (x) LTM Net Income | 557 | 557 | 557 | |||||
| (=) Equity Value | 3,684 | 3,878 | 4,072 | |||||
| (/) Shares Outstanding | 330.3 | 330.3 | 330.3 | |||||
| Implied Value Range | 11.16 | 11.74 | 12.33 | |||||
| FX Rate: ZAR/ZAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.16 | 11.74 | 12.33 | 11.46 | ||||
| Upside / (Downside) | -2.7% | 2.5% | 7.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TMT | ANI | FFB | DEL.C0000 | FTA | CPP | |
| Value of Common Equity | 267 | 363 | 25,266 | 39 | 8,963 | 3,785 | |
| (/) Shares Outstanding | 222.8 | 72.5 | 1,204.3 | 357.7 | 492.7 | 330.3 | |
| Implied Stock Price | 1.20 | 5.00 | 20.98 | 0.11 | 18.19 | 11.46 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.02 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.20 | 5.00 | 20.98 | 5.00 | 18.19 | 11.46 | |
| Trading Currency | ZAR | ZAR | ZAR | MUR | ZAR | ZAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.02 | 1.00 | 1.00 | |