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 | 4.8x - 5.3x | 5.0x |
| Selected Fwd Ps Multiple | 4.9x - 5.4x | 5.2x |
| Fair Value | $4.35 - $4.81 | $4.58 |
| Upside | -19.5% - -11.0% | -15.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Broncus Holding Corporation | - | OTCPK:BRNH.F |
| Jin Medical International Ltd. | - | NasdaqCM:ZJYL |
| MicroPort Scientific Corporation | - | OTCPK:MCRP.F |
| Meihua International Medical Technologies Co., Ltd. | - | NasdaqGM:MHUA |
| Angelalign Technology Inc. | - | OTCPK:AGLF.F |
| Baird Medical Investment Holdings Limited | - | NasdaqCM:BDMD |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BRNH.F | ZJYL | MCRP.F | MHUA | AGLF.F | BDMD | |||
| OTCPK:BRNH.F | NasdaqCM:ZJYL | OTCPK:MCRP.F | NasdaqGM:MHUA | OTCPK:AGLF.F | NasdaqCM:BDMD | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.1% | 2.9% | 5.4% | 5.1% | 23.7% | NM- | ||
| 3Y CAGR | -9.3% | 4.2% | 9.8% | 2.9% | 10.3% | 20.2% | ||
| Latest Twelve Months | -20.7% | 18.6% | 8.5% | -2.5% | -81.8% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -927.8% | 14.2% | -46.1% | 15.2% | 13.8% | 23.7% | ||
| Prior Fiscal Year | -273.9% | 14.5% | -50.2% | 6.0% | 3.6% | 35.8% | ||
| Latest Fiscal Year | -188.2% | 15.6% | -20.8% | 12.0% | 4.5% | 33.5% | ||
| Latest Twelve Months | -188.2% | 15.6% | -20.8% | 9.8% | 4.5% | 38.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.5x | 30.3x | -57.0x | 0.3x | 55.8x | 13.9x | ||
| Price / LTM Sales | 8.6x | 5.7x | 1.5x | 0.1x | 4.0x | 6.0x | ||
| LTM P/E Ratio | -4.6x | 36.2x | -7.3x | 1.1x | 88.0x | 15.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 4.0x | 8.6x | |||||
| Historical LTM P/S Ratio | 0.0x | NM | 0.0x | |||||
| Selected Price / Sales Multiple | 4.8x | 5.0x | 5.3x | |||||
| (x) LTM Sales | 33 | 33 | 33 | |||||
| (=) Equity Value | 157 | 166 | 174 | |||||
| (/) Shares Outstanding | 35.8 | 35.8 | 35.8 | |||||
| Implied Value Range | 4.40 | 4.63 | 4.86 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.40 | 4.63 | 4.86 | 5.41 | ||||
| Upside / (Downside) | -18.7% | -14.4% | -10.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BRNH.F | ZJYL | MCRP.F | MHUA | AGLF.F | BDMD | |
| Value of Common Equity | 37 | 133 | 2,185 | 10 | 1,701 | 194 | |
| (/) Shares Outstanding | 456.3 | 156.5 | 2,229.9 | 31.9 | 235.2 | 35.8 | |
| Implied Stock Price | 0.08 | 0.85 | 0.98 | 0.31 | 7.23 | 5.41 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.08 | 0.85 | 0.98 | 0.31 | 7.23 | 5.41 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |