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 | 24.3x - 26.9x | 25.6x |
| Historical Pb Multiple | 4.2x - 9.3x | 6.3x |
| Fair Value | $44.84 - $49.56 | $47.20 |
| Upside | -31.1% - -23.9% | -27.5% |
| Benchmarks | - | Full Ticker |
| Tyler Technologies, Inc. | - | NYSE:TYL |
| ACI Worldwide, Inc. | - | NasdaqGS:ACIW |
| Autodesk, Inc. | - | NasdaqGS:ADSK |
| PTC Inc. | - | NasdaqGS:PTC |
| ServiceNow, Inc. | - | NYSE:NOW |
| Blackbaud, Inc. | - | NasdaqGS:BLKB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TYL | ACIW | ADSK | PTC | NOW | BLKB | |||
| NYSE:TYL | NasdaqGS:ACIW | NasdaqGS:ADSK | NasdaqGS:PTC | NYSE:NOW | NasdaqGS:BLKB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.4% | 24.8% | 39.0% | NM- | 17.8% | NM- | ||
| 3Y CAGR | 17.7% | 16.7% | 30.8% | -7.6% | 83.7% | NM- | ||
| Latest Twelve Months | 47.6% | 36.7% | 1.5% | 73.6% | 44.9% | -773.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.3% | 9.4% | 18.4% | 16.8% | 9.7% | -4.0% | ||
| Prior Fiscal Year | 8.5% | 8.4% | 16.5% | 11.7% | 19.3% | 0.2% | ||
| Latest Fiscal Year | 12.3% | 12.7% | 18.1% | 16.4% | 13.0% | -24.5% | ||
| Latest Twelve Months | 13.7% | 14.8% | 15.9% | 20.7% | 13.8% | -24.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.8% | 11.3% | 204.2% | 15.5% | 14.3% | -12.4% | ||
| Prior Fiscal Year | 6.0% | 9.7% | 60.4% | 9.9% | 27.3% | 0.2% | ||
| Latest Twelve Months | 9.1% | 19.1% | 42.4% | 15.7% | 17.0% | -84.0% | ||
| Next Fiscal Year | 13.8% | 20.2% | 71.0% | 23.7% | 34.1% | 215.8% | ||
| Two Fiscal Years Forward | 13.5% | 21.0% | 64.8% | 21.7% | 34.5% | 1106.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 10.9x | 2.9x | 9.7x | 10.2x | 15.1x | 2.7x | ||
| Price / LTM EPS | 79.9x | 19.4x | 61.0x | 49.3x | 109.6x | -11.0x | ||
| Price / Book | 6.7x | 3.5x | 23.6x | 7.2x | 16.6x | 35.0x | ||
| Price / Fwd Book | 6.3x | 3.2x | 18.9x | 6.8x | 16.3x | 54.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 3.5x | 7.2x | 23.6x | |||||
| Historical P/B Ratio | 4.2x | 6.3x | 9.3x | |||||
| Selected P/B Multiple | 24.3x | 25.6x | 26.9x | |||||
| (x) Book Value | 88 | 88 | 88 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TYL | ACIW | ADSK | PTC | NOW | BLKB | |
| Value of Common Equity | 24,515 | 4,940 | 61,201 | 25,390 | 181,988 | 3,105 | |
| (/) Shares Outstanding | 43.3 | 103.2 | 213.9 | 119.8 | 207.5 | 47.7 | |
| Implied Stock Price | 566.67 | 47.87 | 286.06 | 211.95 | 876.97 | 65.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 566.67 | 47.87 | 286.06 | 211.95 | 876.97 | 65.11 | |
| 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 | |