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 | -13.0x - -14.4x | -13.7x |
| Selected Fwd P/E Multiple | 25.0x - 27.6x | 26.3x |
| Fair Value | $3.98 - $4.40 | $4.19 |
| Upside | 15.3% - 27.4% | 21.3% |
| Benchmarks | - | Full Ticker |
| Veritone, Inc. | - | NasdaqGM:VERI |
| Riot Platforms, Inc. | - | NasdaqCM:RIOT |
| Zeta Global Holdings Corp. | - | NYSE:ZETA |
| Unity Software Inc. | - | NYSE:U |
| AudioEye, Inc. | - | NasdaqCM:AEYE |
| Agora, Inc. | - | NasdaqGS:API |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VERI | RIOT | ZETA | U | AEYE | API | |||
| NasdaqGM:VERI | NasdaqCM:RIOT | NYSE:ZETA | NYSE:U | NasdaqCM:AEYE | NasdaqGS:API | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -41.5% | -209.4% | 75.0% | 45.3% | -20.5% | 49.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -55.1% | -57.4% | -30.6% | -44.8% | -30.9% | -43.3% | ||
| Prior Fiscal Year | -65.7% | -17.6% | -25.7% | -37.6% | -18.8% | -61.6% | ||
| Latest Fiscal Year | -104.0% | 29.0% | -6.9% | -36.6% | -12.1% | -32.1% | ||
| Latest Twelve Months | -102.8% | -17.5% | -3.2% | -24.4% | -10.9% | -16.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -4.5x | 17.2x | 168.0x | -205.4x | -829.1x | -7.9x | ||
| Price / LTM Sales | 1.9x | 9.4x | 4.0x | 9.4x | 4.2x | 2.3x | ||
| LTM P/E Ratio | -1.8x | -53.6x | -127.9x | -38.4x | -38.3x | -14.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -127.9x | -38.4x | -1.8x | |||||
| Historical LTM P/E Ratio | -32.7x | -8.4x | -2.2x | |||||
| Selected P/E Multiple | -13.0x | -13.7x | -14.4x | |||||
| (x) LTM Net Income | (22) | (22) | (22) | |||||
| (=) Equity Value | 289 | 304 | 319 | |||||
| (/) Shares Outstanding | 90.7 | 90.7 | 90.7 | |||||
| Implied Value Range | 3.18 | 3.35 | 3.52 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.18 | 3.35 | 3.52 | 3.45 | ||||
| Upside / (Downside) | -7.7% | -2.8% | 2.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VERI | RIOT | ZETA | U | AEYE | API | |
| Value of Common Equity | 169 | 5,086 | 4,675 | 16,651 | 159 | 313 | |
| (/) Shares Outstanding | 55.3 | 369.6 | 238.0 | 422.5 | 12.4 | 90.7 | |
| Implied Stock Price | 3.05 | 13.76 | 19.64 | 39.41 | 12.85 | 3.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.05 | 13.76 | 19.64 | 39.41 | 12.85 | 3.45 | |
| 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 | |