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 | 4.2x - 4.7x | 4.4x |
| Historical Pb Multiple | 2.3x - 4.9x | 3.1x |
| Fair Value | $7.84 - $8.66 | $8.25 |
| Upside | -14.6% - -5.6% | -10.1% |
| Benchmarks | - | Full Ticker |
| Tradeweb Markets Inc. | - | NasdaqGS:TW |
| Virtu Financial, Inc. | - | NasdaqGS:VIRT |
| The Goldman Sachs Group, Inc. | - | NYSE:GS |
| Morgan Stanley | - | NYSE:MS |
| StoneX Group Inc. | - | NasdaqGS:SNEX |
| BGC Group, Inc. | - | NasdaqGS:BGC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TW | VIRT | GS | MS | SNEX | BGC | |||
| NasdaqGS:TW | NasdaqGS:VIRT | NYSE:GS | NYSE:MS | NasdaqGS:SNEX | NasdaqGS:BGC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 43.0% | NM- | 11.4% | 8.5% | 24.7% | 22.5% | ||
| 3Y CAGR | 30.2% | -17.5% | -13.9% | -4.2% | 30.7% | -0.8% | ||
| Latest Twelve Months | 37.5% | 94.5% | 71.5% | 50.1% | 20.0% | 255.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 28.4% | 25.5% | 25.7% | 21.7% | 0.3% | 3.8% | ||
| Prior Fiscal Year | 27.3% | 8.0% | 17.4% | 15.9% | 0.4% | 1.7% | ||
| Latest Fiscal Year | 29.1% | 11.7% | 25.8% | 20.8% | 0.3% | 5.6% | ||
| Latest Twelve Months | 29.1% | 11.7% | 25.8% | 20.8% | 0.2% | 5.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.0% | 24.3% | 12.5% | 12.3% | 18.6% | 8.7% | ||
| Prior Fiscal Year | 7.1% | 10.5% | 7.4% | 9.4% | 18.8% | 4.4% | ||
| Latest Twelve Months | 9.0% | 21.2% | 12.6% | 13.8% | 16.4% | 13.6% | ||
| Next Fiscal Year | 13.1% | 40.9% | 13.8% | 14.4% | #NUM! | 59.7% | ||
| Two Fiscal Years Forward | 13.2% | 35.4% | 14.3% | 14.8% | 4.1% | 57.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 20.1x | 2.6x | 3.4x | 3.0x | 0.0x | 2.0x | ||
| Price / LTM EPS | 62.4x | 12.6x | 13.1x | 14.5x | 13.7x | 36.6x | ||
| Price / Book | 6.0x | 4.7x | 1.6x | 2.0x | 2.1x | 4.9x | ||
| Price / Fwd Book | 4.9x | 2.1x | 1.6x | 1.9x | 2.1x | 4.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.6x | 2.1x | 6.0x | |||||
| Historical P/B Ratio | 2.3x | 3.1x | 4.9x | |||||
| Selected P/B Multiple | 4.2x | 4.4x | 4.7x | |||||
| (x) Book Value | 899 | 899 | 899 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TW | VIRT | GS | MS | SNEX | BGC | |
| Value of Common Equity | 31,276 | 3,271 | 176,287 | 186,011 | 3,662 | 4,433 | |
| (/) Shares Outstanding | 213.1 | 86.6 | 324.6 | 1,612.9 | 48.1 | 482.9 | |
| Implied Stock Price | 146.77 | 37.76 | 543.12 | 115.33 | 76.12 | 9.18 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 146.77 | 37.76 | 543.12 | 115.33 | 76.12 | 9.18 | |
| 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 | |