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 | -26.1x - -28.8x | -27.4x |
| Selected Fwd P/E Multiple | 54.7x - 60.4x | 57.6x |
| Fair Value | $32.59 - $36.02 | $34.30 |
| Upside | 12.7% - 24.6% | 18.6% |
| Benchmarks | - | Full Ticker |
| UiPath Inc. | - | NYSE:PATH |
| ServiceNow, Inc. | - | NYSE:NOW |
| Microsoft Corporation | - | NasdaqGS:MSFT |
| NICE Ltd. | - | OTCPK:NCSY.F |
| Magic Software Enterprises Ltd. | - | NasdaqGS:MGIC |
| Appian Corporation | - | NasdaqGM:APPN |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PATH | NOW | MSFT | NCSY.F | MGIC | APPN | |||
| NYSE:PATH | NYSE:NOW | NasdaqGS:MSFT | OTCPK:NCSY.F | NasdaqGS:MGIC | NasdaqGM:APPN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 17.8% | 17.6% | 18.9% | 23.6% | NM- | ||
| 3Y CAGR | NM- | 83.7% | 12.9% | 30.5% | 7.4% | NM- | ||
| Latest Twelve Months | 18.0% | -17.7% | 12.4% | 30.8% | -0.4% | 17.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.8% | 10.1% | 35.1% | 12.8% | 7.8% | -21.3% | ||
| Prior Fiscal Year | -6.9% | 19.3% | 34.1% | 14.2% | 6.9% | -20.4% | ||
| Latest Fiscal Year | -5.2% | 13.0% | 36.0% | 16.2% | 6.7% | -15.0% | ||
| Latest Twelve Months | -5.2% | 13.0% | 35.4% | 16.2% | 6.7% | -15.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -33.7x | 81.4x | 20.2x | 11.6x | 7.9x | -52.2x | ||
| Price / LTM Sales | 4.1x | 15.2x | 10.9x | 3.6x | 1.2x | 3.5x | ||
| LTM P/E Ratio | -78.6x | 117.3x | 30.6x | 22.0x | 17.7x | -23.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -78.6x | 22.0x | 117.3x | |||||
| Historical LTM P/E Ratio | -299.6x | -23.2x | -16.6x | |||||
| Selected P/E Multiple | -26.1x | -27.4x | -28.8x | |||||
| (x) LTM Net Income | (92) | (92) | (92) | |||||
| (=) Equity Value | 2,404 | 2,530 | 2,657 | |||||
| (/) Shares Outstanding | 74.0 | 74.0 | 74.0 | |||||
| Implied Value Range | 32.46 | 34.17 | 35.88 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 32.46 | 34.17 | 35.88 | 28.91 | ||||
| Upside / (Downside) | 12.3% | 18.2% | 24.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PATH | NOW | MSFT | NCSY.F | MGIC | APPN | |
| Value of Common Equity | 5,791 | 167,181 | 2,841,194 | 9,751 | 652 | 2,141 | |
| (/) Shares Outstanding | 551.5 | 206.0 | 7,434.0 | 63.2 | 49.1 | 74.0 | |
| Implied Stock Price | 10.50 | 811.56 | 382.19 | 154.17 | 13.28 | 28.91 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.50 | 811.56 | 382.19 | 154.17 | 13.28 | 28.91 | |
| 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 | |