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 Ps Multiple | 2.8x - 3.1x | 3.0x |
| Selected Fwd Ps Multiple | 2.7x - 3.0x | 2.9x |
| Fair Value | $67.40 - $74.50 | $70.95 |
| Upside | 1.4% - 12.1% | 6.8% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| TYL | ACIW | ADSK | PTC | NOW | BLKB | |||
| NYSE:TYL | NasdaqGS:ACIW | NasdaqGS:ADSK | NasdaqGS:PTC | NYSE:NOW | NasdaqGS:BLKB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 14.5% | 4.8% | 13.4% | 12.9% | 26.0% | 5.1% | ||
| 3Y CAGR | 10.3% | 5.2% | 11.8% | 8.3% | 23.0% | 7.6% | ||
| Latest Twelve Months | 10.7% | 11.2% | 12.4% | 11.4% | 21.1% | 0.2% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 53.8x | 15.2x | 41.9x | 31.6x | 76.6x | 15.1x | ||
| Price / LTM Sales | 10.8x | 3.0x | 9.8x | 10.4x | 15.3x | 2.8x | ||
| LTM P/E Ratio | 79.1x | 20.3x | 61.3x | 50.2x | 110.8x | -11.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 3.0x | 10.4x | 15.3x | |||||
| Historical LTM P/S Ratio | 3.0x | 3.2x | 4.2x | |||||
| Selected Price / Sales Multiple | 2.8x | 3.0x | 3.1x | |||||
| (x) LTM Sales | 1,141 | 1,141 | 1,141 | |||||
| (=) Equity Value | 3,214 | 3,383 | 3,552 | |||||
| (/) Shares Outstanding | 47.7 | 47.7 | 47.7 | |||||
| Implied Value Range | 67.38 | 70.93 | 74.47 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 67.38 | 70.93 | 74.47 | 66.46 | ||||
| Upside / (Downside) | 1.4% | 6.7% | 12.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TYL | ACIW | ADSK | PTC | NOW | BLKB | |
| Value of Common Equity | 24,276 | 5,088 | 62,093 | 25,761 | 184,017 | 3,170 | |
| (/) Shares Outstanding | 43.3 | 103.2 | 213.9 | 119.8 | 207.5 | 47.7 | |
| Implied Stock Price | 561.14 | 49.31 | 290.23 | 215.05 | 886.75 | 66.46 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 561.14 | 49.31 | 290.23 | 215.05 | 886.75 | 66.46 | |
| 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 | |