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 Pb Multiple | 2.6x - 2.9x | 2.8x |
| Historical Pb Multiple | 2.5x - 4.0x | 3.9x |
| Fair Value | $2.42 - $2.67 | $2.55 |
| Upside | 8.4% - 19.8% | 14.1% |
| Benchmarks | - | Full Ticker |
| Mayville Engineering Company, Inc. | - | NYSE:MEC |
| Xos, Inc. | - | NasdaqCM:XOS |
| Art's-Way Manufacturing Co., Inc. | - | NasdaqCM:ARTW |
| Ilustrato Pictures International Inc. | - | OTCPK:ILUS |
| Commercial Vehicle Group, Inc. | - | NasdaqGS:CVGI |
| TechPrecision Corporation | - | NasdaqCM:TPCS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MEC | XOS | ARTW | ILUS | CVGI | TPCS | |||
| NYSE:MEC | NasdaqCM:XOS | NasdaqCM:ARTW | OTCPK:ILUS | NasdaqGS:CVGI | NasdaqCM:TPCS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 231.1% | 33.9% | -112.4% | 50.9% | -181.9% | -318.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.7% | -196.6% | -2.0% | -37.3% | 0.0% | -4.6% | ||
| Prior Fiscal Year | 1.3% | -170.3% | 2.5% | -18.2% | 5.2% | -3.1% | ||
| Latest Fiscal Year | 4.5% | -89.6% | -0.4% | -161.0% | -4.9% | -22.3% | ||
| Latest Twelve Months | 4.5% | -89.6% | -0.4% | -67.2% | -4.9% | -24.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.8% | -50.6% | -2.6% | -3.2% | -0.1% | -13.1% | ||
| Prior Fiscal Year | 3.5% | -96.4% | 6.7% | -9.3% | 29.8% | -6.6% | ||
| Latest Twelve Months | 10.8% | -127.3% | -0.8% | -21.0% | -23.2% | -71.9% | ||
| Next Fiscal Year | 5.1% | -215.9% | -1.2% | #NUM! | -1.8% | -262.7% | ||
| Two Fiscal Years Forward | 10.8% | 186.0% | -1.2% | -50.9% | 7.2% | 161.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.4x | 0.3x | 0.4x | 0.0x | 0.6x | ||
| Price / LTM EPS | 9.9x | -0.5x | -80.7x | -0.7x | -1.0x | -2.7x | ||
| Price / Book | 1.0x | 0.7x | 0.6x | 0.1x | 0.3x | 2.4x | ||
| Price / Fwd Book | 1.0x | -18.7x | 0.6x | 0.1x | 0.3x | -20.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 0.6x | 1.0x | |||||
| Historical P/B Ratio | 2.5x | 3.9x | 4.0x | |||||
| Selected P/B Multiple | 2.6x | 2.8x | 2.9x | |||||
| (x) Book Value | 9 | 9 | 9 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MEC | XOS | ARTW | ILUS | CVGI | TPCS | |
| Value of Common Equity | 257 | 24 | 8 | 3 | 35 | 22 | |
| (/) Shares Outstanding | 20.4 | 8.0 | 5.1 | 3,026.3 | 32.4 | 9.7 | |
| Implied Stock Price | 12.57 | 2.99 | 1.50 | 0.00 | 1.09 | 2.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.57 | 2.99 | 1.50 | 0.00 | 1.09 | 2.23 | |
| 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 | |