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 | 0.4x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | $6.80 - $7.52 | $7.16 |
| Upside | 59.3% - 76.0% | 67.7% |
| Benchmarks | Ticker | 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 Sales 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 Sales Growth | ||||||||
| 5Y CAGR | NM- | -14.8% | 2.4% | -9.4% | -13.7% | 10.6% | ||
| 3Y CAGR | 20.1% | 48.8% | 3.8% | -12.7% | -16.9% | 13.6% | ||
| Latest Twelve Months | 3.1% | 55.7% | 3.2% | -10.0% | 1.1% | 14.3% | ||
| 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 | 27.4x | -53.8x | 6.5x | 6.3x | -5.4x | 6.5x | ||
| Price / LTM Sales | 0.3x | 0.6x | 0.9x | 0.3x | 0.8x | 0.3x | ||
| LTM P/E Ratio | 22.2x | -67.1x | 11.0x | -76.9x | -1.6x | -59.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 0.9x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.6x | 2.0x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 39,823 | 39,823 | 39,823 | |||||
| (=) Equity Value | 17,630 | 18,557 | 19,485 | |||||
| (/) Shares Outstanding | 30.6 | 30.6 | 30.6 | |||||
| Implied Value Range | 576.97 | 607.34 | 637.70 | |||||
| FX Rate: INR/USD | 85.7 | 85.7 | 85.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6.73 | 7.09 | 7.44 | 4.27 | ||||
| Upside / (Downside) | 57.6% | 65.9% | 74.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SYT | YTRA | NTTY.Y | LUMN | TRAG.F | SIFY | |
| Value of Common Equity | 8,088 | 4,335 | 12,167,402 | 4,228 | 40 | 11,184 | |
| (/) Shares Outstanding | 26.5 | 58.5 | 3,303.7 | 1,013.8 | 20.0 | 30.6 | |
| Implied Stock Price | 304.98 | 74.15 | 3,682.97 | 4.17 | 2.01 | 366.02 | |
| FX Conversion Rate to Trading Currency | 150.57 | 85.72 | 150.57 | 1.00 | 1.43 | 85.72 | |
| Implied Stock Price (Trading Cur) | 2.03 | 0.87 | 24.46 | 4.17 | 1.41 | 4.27 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 150.57 | 85.72 | 150.57 | 1.00 | 1.43 | 85.72 | |