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 | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | $1.46 - $1.61 | $1.54 |
| Upside | 75.3% - 93.7% | 84.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Century Casinos, Inc. | - | NasdaqCM:CNTY |
| CAVA Group, Inc. | - | NYSE:CAVA |
| Caesars Entertainment, Inc. | - | NasdaqGS:CZR |
| Sabre Corporation | - | NasdaqGS:SABR |
| Sweetgreen, Inc. | - | NYSE:SG |
| Hall of Fame Resort & Entertainment Company | - | NasdaqCM:HOFV |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CNTY | CAVA | CZR | SABR | SG | HOFV | |||
| NasdaqCM:CNTY | NYSE:CAVA | NasdaqGS:CZR | NasdaqGS:SABR | NYSE:SG | NasdaqCM:HOFV | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 21.4% | NM- | 34.8% | -5.3% | 19.8% | 22.0% | ||
| 3Y CAGR | 14.0% | 24.4% | 5.5% | 21.5% | 25.8% | 25.3% | ||
| Latest Twelve Months | 4.7% | 32.3% | -2.5% | 4.2% | 15.9% | -12.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.7% | -1.0% | -11.6% | -36.8% | -35.8% | -551.8% | ||
| Prior Fiscal Year | -5.1% | 1.8% | 6.8% | -18.6% | -19.4% | -289.0% | ||
| Latest Fiscal Year | -22.3% | 13.5% | -2.5% | -9.2% | -13.4% | -268.4% | ||
| Latest Twelve Months | -22.3% | 13.5% | -2.5% | -9.2% | -13.4% | -268.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 79.8x | 8.3x | 13.8x | -74.1x | -21.0x | ||
| Price / LTM Sales | 0.1x | 9.0x | 0.4x | 0.3x | 3.6x | 0.3x | ||
| LTM P/E Ratio | -0.4x | 66.7x | -17.7x | -3.0x | -27.1x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 9.0x | |||||
| Historical LTM P/S Ratio | 0.3x | 2.8x | 15.2x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 21 | 21 | 21 | |||||
| (=) Equity Value | 10 | 10 | 11 | |||||
| (/) Shares Outstanding | 6.7 | 6.7 | 6.7 | |||||
| Implied Value Range | 1.46 | 1.54 | 1.61 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.46 | 1.54 | 1.61 | 0.83 | ||||
| Upside / (Downside) | 75.3% | 84.5% | 93.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CNTY | CAVA | CZR | SABR | SG | HOFV | |
| Value of Common Equity | 48 | 8,692 | 4,914 | 830 | 2,449 | 6 | |
| (/) Shares Outstanding | 30.7 | 115.6 | 212.0 | 386.1 | 117.3 | 6.7 | |
| Implied Stock Price | 1.56 | 75.19 | 23.18 | 2.15 | 20.88 | 0.83 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.56 | 75.19 | 23.18 | 2.15 | 20.88 | 0.83 | |
| 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 | |