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 | -47.1x - -52.0x | -49.6x |
| Selected Fwd P/E Multiple | 27.5x - 30.4x | 29.0x |
| Fair Value | $4.45 - $4.92 | $4.68 |
| Upside | -0.7% - 9.8% | 4.6% |
| Benchmarks | - | Full Ticker |
| SYLA Technologies Co., Ltd. | - | NasdaqCM:SYT |
| Yatra Online, Inc. | - | NasdaqCM:YTRA |
| Nippon Telegraph and Telephone Corporation | - | OTCPK:NTTY.Y |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| TeraGo Inc. | - | OTCPK:TRAG.F |
| Sify Technologies Limited | - | NasdaqCM:SIFY |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SYT | YTRA | NTTY.Y | LUMN | TRAG.F | SIFY | |||
| NasdaqCM:SYT | NasdaqCM:YTRA | OTCPK:NTTY.Y | NYSE:LUMN | OTCPK:TRAG.F | NasdaqCM:SIFY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 8.4% | NM- | NM- | -46.0% | ||
| 3Y CAGR | 16.5% | NM- | 11.8% | NM- | NM- | -68.3% | ||
| Latest Twelve Months | -45.0% | 79.6% | -6.1% | 99.5% | -13.5% | -519.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | -24.4% | 9.6% | -15.1% | -35.2% | 2.9% | ||
| Prior Fiscal Year | 1.4% | -7.6% | 9.2% | -70.7% | -41.9% | 2.0% | ||
| Latest Fiscal Year | 3.0% | -8.4% | 9.6% | -0.4% | -50.6% | 0.1% | ||
| Latest Twelve Months | 1.5% | -1.0% | 8.2% | -0.4% | -52.3% | -0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 27.2x | -53.4x | 6.5x | 6.4x | -5.3x | 6.6x | ||
| Price / LTM Sales | 0.3x | 0.6x | 0.9x | 0.3x | 0.8x | 0.3x | ||
| LTM P/E Ratio | 22.0x | -66.6x | 10.9x | -81.1x | -1.6x | -62.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -81.1x | -1.6x | 22.0x | |||||
| Historical LTM P/E Ratio | 9.8x | 22.0x | 429.5x | |||||
| Selected P/E Multiple | -47.1x | -49.6x | -52.0x | |||||
| (x) LTM Net Income | (188) | (188) | (188) | |||||
| (=) Equity Value | 8,829 | 9,293 | 9,758 | |||||
| (/) Shares Outstanding | 30.6 | 30.6 | 30.6 | |||||
| Implied Value Range | 288.94 | 304.15 | 319.36 | |||||
| FX Rate: INR/USD | 85.6 | 85.6 | 85.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.38 | 3.55 | 3.73 | 4.48 | ||||
| Upside / (Downside) | -24.6% | -20.7% | -16.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SYT | YTRA | NTTY.Y | LUMN | TRAG.F | SIFY | |
| Value of Common Equity | 8,005 | 4,304 | 12,228,606 | 4,461 | 40 | 11,716 | |
| (/) Shares Outstanding | 26.5 | 58.5 | 3,303.7 | 1,013.8 | 20.0 | 30.6 | |
| Implied Stock Price | 301.86 | 73.61 | 3,701.49 | 4.40 | 2.01 | 383.43 | |
| FX Conversion Rate to Trading Currency | 149.86 | 85.59 | 149.86 | 1.00 | 1.43 | 85.59 | |
| Implied Stock Price (Trading Cur) | 2.01 | 0.86 | 24.70 | 4.40 | 1.41 | 4.48 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 149.86 | 85.59 | 149.86 | 1.00 | 1.43 | 85.59 | |