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 | -10.3x - -11.4x | -10.8x |
| Selected Fwd P/E Multiple | 14.9x - 16.4x | 15.7x |
| Fair Value | $65.23 - $72.10 | $68.67 |
| Upside | 0.0% - 10.5% | 5.2% |
| 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 / LTM EPS 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 | 53.2% | 84.7% | 1.5% | 53.0% | 44.9% | -1402.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.5% | 9.0% | 18.4% | 16.1% | 9.7% | -2.6% | ||
| 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 | 13.2% | 16.1% | 15.9% | 18.8% | 13.8% | -24.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 55.7x | 13.3x | 43.4x | 34.6x | 87.6x | 15.9x | ||
| Price / LTM Sales | 11.0x | 2.8x | 10.1x | 10.3x | 17.1x | 2.7x | ||
| LTM P/E Ratio | 83.3x | 17.5x | 63.7x | 55.0x | 124.5x | -11.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 17.5x | 63.7x | 124.5x | |||||
| Historical LTM P/E Ratio | -4277.3x | -97.9x | 122.6x | |||||
| Selected P/E Multiple | -10.3x | -10.8x | -11.4x | |||||
| (x) LTM Net Income | (284) | (284) | (284) | |||||
| (=) Equity Value | 2,919 | 3,072 | 3,226 | |||||
| (/) Shares Outstanding | 47.7 | 47.7 | 47.7 | |||||
| Implied Value Range | 61.19 | 64.41 | 67.63 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 61.19 | 64.41 | 67.63 | 65.25 | ||||
| Upside / (Downside) | -6.2% | -1.3% | 3.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TYL | ACIW | ADSK | PTC | NOW | BLKB | |
| Value of Common Equity | 24,146 | 4,715 | 64,419 | 24,237 | 206,726 | 3,113 | |
| (/) Shares Outstanding | 43.1 | 104.9 | 213.9 | 119.9 | 207.5 | 47.7 | |
| Implied Stock Price | 559.92 | 44.95 | 301.10 | 202.06 | 996.18 | 65.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 559.92 | 44.95 | 301.10 | 202.06 | 996.18 | 65.25 | |
| 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 | |