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 | 23.7x - 26.2x | 24.9x |
| Selected Fwd P/E Multiple | 2.5x - 2.8x | 2.7x |
| Fair Value | R20.73 - R22.91 | R21.82 |
| Upside | 38.2% - 52.7% | 45.5% |
| Benchmarks | - | Full Ticker |
| Capital For Colleagues Plc | - | OFEX:CFCP |
| Rights and Issues Investment Trust Public Limited Company | - | LSE:RIII |
| Blackfinch Spring VCT PLC | - | LSE:BFSP |
| LMS Capital plc | - | LSE:LMS |
| Pollen Street Group Limited | - | LSE:POLN |
| London Finance & Investment Group P.L.C. | - | JSE:LNF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CFCP | RIII | BFSP | LMS | POLN | LNF | |||
| OFEX:CFCP | LSE:RIII | LSE:BFSP | LSE:LMS | LSE:POLN | JSE:LNF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 93.1% | -2.7% | NM- | NM- | 7.5% | 36.1% | ||
| 3Y CAGR | -47.7% | -42.0% | NM- | NM- | 25.0% | 41.0% | ||
| Latest Twelve Months | -78.0% | 228.4% | 766.0% | -341.1% | 54.7% | -83.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 61.9% | 90.4% | 31.5% | -714.9% | 50.4% | 65.5% | ||
| Prior Fiscal Year | 63.7% | 74.9% | -74.4% | -2602.8% | 47.2% | 106.5% | ||
| Latest Fiscal Year | 20.6% | 90.7% | 77.6% | 243.0% | 64.4% | 90.1% | ||
| Latest Twelve Months | 20.6% | 90.7% | 75.6% | 140.2% | 68.0% | 15.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.2x | NA | NA | NA | 1.3x | -0.5x | ||
| Price / LTM Sales | 5.8x | 7.1x | 10.9x | -3.1x | 6.3x | 4.2x | ||
| LTM P/E Ratio | 28.3x | 7.8x | 14.4x | -2.2x | 9.2x | 27.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.2x | 9.2x | 28.3x | |||||
| Historical LTM P/E Ratio | 3.4x | 20.0x | 28.5x | |||||
| Selected P/E Multiple | 23.7x | 24.9x | 26.2x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 18 | 19 | 20 | |||||
| (/) Shares Outstanding | 25.1 | 25.1 | 25.1 | |||||
| Implied Value Range | 0.71 | 0.75 | 0.79 | |||||
| FX Rate: GBP/ZAR | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.74 | 17.62 | 18.50 | 15.00 | ||||
| Upside / (Downside) | 11.6% | 17.5% | 23.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CFCP | RIII | BFSP | LMS | POLN | LNF | |
| Value of Common Equity | 11 | 88 | 50 | 17 | 437 | 16 | |
| (/) Shares Outstanding | 18.5 | 4.8 | 50.7 | 80.7 | 61.0 | 25.1 | |
| Implied Stock Price | 0.58 | 18.40 | 0.99 | 0.21 | 7.16 | 0.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.04 | |
| Implied Stock Price (Trading Cur) | 0.58 | 18.40 | 0.99 | 0.21 | 7.16 | 15.00 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | ZAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.04 | |