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 | -0.3x - -0.4x | -0.3x |
| Selected Fwd P/E Multiple | -0.6x - -0.7x | -0.6x |
| Fair Value | $1.80 - $1.99 | $1.90 |
| Upside | 6.0% - 17.2% | 11.6% |
| Benchmarks | - | Full Ticker |
| Oriental Rise Holdings Limited | - | NasdaqCM:ORIS |
| TDH Holdings, Inc. | - | NasdaqCM:PETZ |
| Bridgford Foods Corporation | - | NasdaqGM:BRID |
| Post Holdings, Inc. | - | NYSE:POST |
| Yantai North Andre Juice Co.,Ltd. | - | OTCPK:YNAJ.F |
| Farmmi, Inc. | - | NasdaqCM:FAMI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ORIS | PETZ | BRID | POST | YNAJ.F | FAMI | |||
| NasdaqCM:ORIS | NasdaqCM:PETZ | NasdaqGM:BRID | NYSE:POST | OTCPK:YNAJ.F | NasdaqCM:FAMI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 24.7% | 9.0% | NM- | ||
| 3Y CAGR | -39.4% | NM- | NM- | 57.5% | 17.7% | NM- | ||
| Latest Twelve Months | -81.8% | 125.2% | -251.7% | 4.3% | 18.8% | -283.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 40.9% | -184361.9% | 3.8% | 5.3% | 20.4% | 1.8% | ||
| Prior Fiscal Year | 47.7% | -1111083.7% | 1.4% | 4.5% | 29.2% | 2.3% | ||
| Latest Fiscal Year | 13.9% | 374.2% | -1.5% | 4.6% | 18.4% | -7.3% | ||
| Latest Twelve Months | 13.9% | 374.2% | -2.6% | 4.5% | 18.6% | -7.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -7.4x | 10.8x | -27.7x | 9.7x | 40.6x | 9.5x | ||
| Price / LTM Sales | 1.3x | 19.4x | 0.3x | 0.8x | 8.4x | 0.0x | ||
| LTM P/E Ratio | 9.3x | 5.2x | -12.6x | 17.5x | 45.4x | -0.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -12.6x | 9.3x | 45.4x | |||||
| Historical LTM P/E Ratio | -0.4x | 6.4x | 44.3x | |||||
| Selected P/E Multiple | -0.3x | -0.3x | -0.4x | |||||
| (x) LTM Net Income | (5) | (5) | (5) | |||||
| (=) Equity Value | 2 | 2 | 2 | |||||
| (/) Shares Outstanding | 1.3 | 1.3 | 1.3 | |||||
| Implied Value Range | 1.22 | 1.29 | 1.35 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.22 | 1.29 | 1.35 | 1.70 | ||||
| Upside / (Downside) | -28.0% | -24.2% | -20.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ORIS | PETZ | BRID | POST | YNAJ.F | FAMI | |
| Value of Common Equity | 20 | 10 | 71 | 6,255 | 8,010 | 2 | |
| (/) Shares Outstanding | 22.0 | 10.3 | 9.1 | 56.5 | 1,349.8 | 1.3 | |
| Implied Stock Price | 0.90 | 0.93 | 7.79 | 110.74 | 5.93 | 1.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 7.24 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.90 | 0.93 | 7.79 | 110.74 | 0.82 | 1.70 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 7.24 | 1.00 | |