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 - -0.3x | -0.3x |
| Selected Fwd P/E Multiple | -1.8x - -1.9x | -1.9x |
| Fair Value | $0.94 - $1.04 | $0.99 |
| Upside | 23.9% - 36.9% | 30.4% |
| Benchmarks | - | Full Ticker |
| Semrush Holdings, Inc. | - | NYSE:SEMR |
| Greenidge Generation Holdings Inc. | - | NasdaqGS:GREE |
| UiPath Inc. | - | NYSE:PATH |
| Intellicheck, Inc. | - | NasdaqGM:IDN |
| Zscaler, Inc. | - | NasdaqGS:ZS |
| Smith Micro Software, Inc. | - | NasdaqCM:SMSI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SEMR | GREE | PATH | IDN | ZS | SMSI | |||
| NYSE:SEMR | NasdaqGS:GREE | NYSE:PATH | NasdaqGM:IDN | NasdaqGS:ZS | NasdaqCM:SMSI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 766.9% | 31.9% | 18.0% | 53.6% | 88.8% | -99.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.9% | -102.3% | -26.8% | -23.7% | -22.6% | -63.5% | ||
| Prior Fiscal Year | 0.3% | -41.3% | -6.9% | -10.5% | -12.5% | -59.7% | ||
| Latest Fiscal Year | 2.2% | -33.2% | -5.2% | -4.6% | -2.7% | -236.9% | ||
| Latest Twelve Months | 2.2% | -33.2% | -5.2% | -4.6% | -0.6% | -236.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 66.3x | 60.4x | -34.3x | -48.1x | -508.7x | -0.7x | ||
| Price / LTM Sales | 3.4x | 0.1x | 4.1x | 2.3x | 12.9x | 0.7x | ||
| LTM P/E Ratio | 156.2x | -0.4x | -79.6x | -50.9x | -2013.8x | -0.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2013.8x | -50.9x | 156.2x | |||||
| Historical LTM P/E Ratio | -10.1x | -2.3x | 30.8x | |||||
| Selected P/E Multiple | -0.3x | -0.3x | -0.3x | |||||
| (x) LTM Net Income | (49) | (49) | (49) | |||||
| (=) Equity Value | 15 | 16 | 17 | |||||
| (/) Shares Outstanding | 17.8 | 17.8 | 17.8 | |||||
| Implied Value Range | 0.85 | 0.90 | 0.94 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.85 | 0.90 | 0.94 | 0.76 | ||||
| Upside / (Downside) | 12.6% | 18.5% | 24.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SEMR | GREE | PATH | IDN | ZS | SMSI | |
| Value of Common Equity | 1,287 | 9 | 5,862 | 47 | 30,227 | 13 | |
| (/) Shares Outstanding | 147.0 | 14.5 | 551.5 | 19.8 | 154.7 | 17.8 | |
| Implied Stock Price | 8.75 | 0.60 | 10.63 | 2.36 | 195.36 | 0.76 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.75 | 0.60 | 10.63 | 2.36 | 195.36 | 0.76 | |
| 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 | |