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 | 2.6x - 2.9x | 2.8x |
Selected Fwd Ps Multiple | 2.6x - 2.9x | 2.7x |
Fair Value | $63.77 - $70.49 | $67.13 |
Upside | -2.5% - 7.8% | 2.6% |
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 | 10.0% | 13.1% | 12.4% | 4.7% | 21.1% | 2.1% | ||
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 | 55.4x | 13.3x | 43.7x | 35.0x | 85.1x | 15.9x | ||
Price / LTM Sales | 11.0x | 2.8x | 10.2x | 10.5x | 16.7x | 2.7x | ||
LTM P/E Ratio | 82.8x | 17.4x | 64.1x | 55.7x | 121.0x | -11.0x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 2.8x | 10.5x | 16.7x | |||||
Historical LTM P/S Ratio | 3.0x | 3.2x | 4.2x | |||||
Selected Price / Sales Multiple | 2.6x | 2.8x | 2.9x | |||||
(x) LTM Sales | 1,147 | 1,147 | 1,147 | |||||
(=) Equity Value | 3,037 | 3,197 | 3,356 | |||||
(/) Shares Outstanding | 47.7 | 47.7 | 47.7 | |||||
Implied Value Range | 63.66 | 67.01 | 70.36 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 63.66 | 67.01 | 70.36 | 65.40 | ||||
Upside / (Downside) | -2.7% | 2.5% | 7.6% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | TYL | ACIW | ADSK | PTC | NOW | BLKB | |
Value of Common Equity | 23,997 | 4,700 | 64,885 | 24,531 | 201,042 | 3,120 | |
(/) Shares Outstanding | 43.1 | 104.9 | 213.9 | 119.9 | 207.5 | 47.7 | |
Implied Stock Price | 556.46 | 44.80 | 303.28 | 204.51 | 968.79 | 65.40 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 556.46 | 44.80 | 303.28 | 204.51 | 968.79 | 65.40 | |
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 |