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 | 3.8x - 4.1x | 4.0x |
| Selected Fwd Ps Multiple | 3.5x - 3.8x | 3.6x |
| Fair Value | $52.33 - $57.83 | $55.08 |
| Upside | -24.4% - -16.4% | -20.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ubiquiti Inc. | - | NYSE:UI |
| Viavi Solutions Inc. | - | NasdaqGS:VIAV |
| NetScout Systems, Inc. | - | NasdaqGS:NTCT |
| Calix, Inc. | - | NYSE:CALX |
| AudioCodes Ltd. | - | NasdaqGS:AUDC |
| Cisco Systems, Inc. | - | NasdaqGS:CSCO |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| UI | VIAV | NTCT | CALX | AUDC | CSCO | |||
| NYSE:UI | NasdaqGS:VIAV | NasdaqGS:NTCT | NYSE:CALX | NasdaqGS:AUDC | NasdaqGS:CSCO | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 10.7% | -2.4% | -1.6% | 14.4% | 3.9% | 0.7% | ||
| 3Y CAGR | 0.5% | -5.9% | -1.3% | 7.0% | -0.9% | 2.6% | ||
| Latest Twelve Months | 21.4% | 3.3% | -0.8% | -8.8% | -0.9% | 0.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.4% | 1.8% | -10.7% | 9.0% | 8.7% | 21.3% | ||
| Prior Fiscal Year | 21.0% | 2.3% | -17.8% | 2.8% | 3.6% | 22.1% | ||
| Latest Fiscal Year | 18.1% | -2.6% | -44.6% | -3.6% | 6.3% | 19.2% | ||
| Latest Twelve Months | 23.6% | 0.5% | -44.6% | -3.1% | 5.7% | 17.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 38.1x | 24.2x | 7.8x | -199.0x | 11.6x | 19.6x | ||
| Price / LTM Sales | 12.0x | 2.1x | 1.9x | 4.3x | 1.2x | 4.9x | ||
| LTM P/E Ratio | 50.6x | 439.5x | -4.3x | -138.0x | 21.3x | 28.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.2x | 2.1x | 12.0x | |||||
| Historical LTM P/S Ratio | 3.5x | 3.9x | 4.8x | |||||
| Selected Price / Sales Multiple | 3.8x | 4.0x | 4.1x | |||||
| (x) LTM Sales | 55,623 | 55,623 | 55,623 | |||||
| (=) Equity Value | 208,727 | 219,712 | 230,698 | |||||
| (/) Shares Outstanding | 3,960.0 | 3,960.0 | 3,960.0 | |||||
| Implied Value Range | 52.71 | 55.48 | 58.26 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 52.71 | 55.48 | 58.26 | 69.21 | ||||
| Upside / (Downside) | -23.8% | -19.8% | -15.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UI | VIAV | NTCT | CALX | AUDC | CSCO | |
| Value of Common Equity | 27,781 | 2,241 | 1,573 | 3,708 | 294 | 274,071 | |
| (/) Shares Outstanding | 60.5 | 223.2 | 72.4 | 65.3 | 29.5 | 3,960.0 | |
| Implied Stock Price | 459.25 | 10.04 | 21.72 | 56.78 | 9.96 | 69.21 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 459.25 | 10.04 | 21.72 | 56.78 | 9.96 | 69.21 | |
| 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 | |