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 | -70.4x - -77.8x | -74.1x |
| Selected Fwd P/E Multiple | 6.3x - 7.0x | 6.6x |
| Fair Value | $10.26 - $11.34 | $10.80 |
| Upside | 3.7% - 14.7% | 9.2% |
| Benchmarks | - | Full Ticker |
| Marcus & Millichap, Inc. | - | NYSE:MMI |
| Douglas Elliman Inc. | - | NYSE:DOUG |
| Compass, Inc. | - | NYSE:COMP |
| Redfin Corporation | - | NasdaqGS:RDFN |
| Fathom Holdings Inc. | - | NasdaqCM:FTHM |
| eXp World Holdings, Inc. | - | NasdaqGM:EXPI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MMI | DOUG | COMP | RDFN | FTHM | EXPI | |||
| NYSE:MMI | NYSE:DOUG | NYSE:COMP | NasdaqGS:RDFN | NasdaqCM:FTHM | NasdaqGM:EXPI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 63.7% | -78.1% | 51.9% | -30.1% | 10.0% | -575.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | -1.1% | -7.1% | -12.3% | -4.7% | 0.7% | ||
| Prior Fiscal Year | -5.3% | -4.5% | -6.6% | -13.1% | -6.9% | 0.1% | ||
| Latest Fiscal Year | -1.8% | -7.7% | -2.7% | -15.9% | -6.4% | -0.4% | ||
| Latest Twelve Months | -1.8% | -7.7% | -2.7% | -15.9% | -6.4% | -0.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -48.6x | -3.6x | -74.7x | -20.2x | -1.8x | 44.1x | ||
| Price / LTM Sales | 1.8x | 0.1x | 0.9x | 1.2x | 0.1x | 0.3x | ||
| LTM P/E Ratio | -102.9x | -1.9x | -31.1x | -7.8x | -0.9x | -86.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -102.9x | -7.8x | -0.9x | |||||
| Historical LTM P/E Ratio | -86.1x | 67.7x | 283.7x | |||||
| Selected P/E Multiple | -70.4x | -74.1x | -77.8x | |||||
| (x) LTM Net Income | (17) | (17) | (17) | |||||
| (=) Equity Value | 1,181 | 1,243 | 1,306 | |||||
| (/) Shares Outstanding | 154.1 | 154.1 | 154.1 | |||||
| Implied Value Range | 7.66 | 8.07 | 8.47 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.66 | 8.07 | 8.47 | 9.89 | ||||
| Upside / (Downside) | -22.5% | -18.4% | -14.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MMI | DOUG | COMP | RDFN | FTHM | EXPI | |
| Value of Common Equity | 1,342 | 149 | 5,004 | 1,294 | 21 | 1,524 | |
| (/) Shares Outstanding | 38.9 | 88.6 | 557.3 | 126.4 | 27.2 | 154.1 | |
| Implied Stock Price | 34.52 | 1.68 | 8.98 | 10.24 | 0.76 | 9.89 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 34.52 | 1.68 | 8.98 | 10.24 | 0.76 | 9.89 | |
| 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 | |