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 | 4.1x - 4.5x | 4.3x |
| Historical Pb Multiple | 3.9x - 6.9x | 4.9x |
| Fair Value | $83.55 - $92.35 | $87.95 |
| Upside | -5.4% - 4.5% | -0.5% |
| Benchmarks | - | Full Ticker |
| CBRE Group, Inc. | - | NYSE:CBRE |
| Anywhere Real Estate Inc. | - | NYSE:HOUS |
| Forge Innovation Development Corp. | - | OTCPK:FGNV |
| La Rosa Holdings Corp. | - | NasdaqCM:LRHC |
| Altus Group Limited | - | OTCPK:ASGT.F |
| CoStar Group, Inc. | - | NasdaqGS:CSGP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CBRE | HOUS | FGNV | LRHC | ASGT.F | CSGP | |||
| NYSE:CBRE | NYSE:HOUS | OTCPK:FGNV | NasdaqCM:LRHC | OTCPK:ASGT.F | NasdaqGS:CSGP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.5% | NM- | NM- | NM- | NM- | -15.1% | ||
| 3Y CAGR | -19.2% | NM- | NM- | NM- | NM- | -22.0% | ||
| Latest Twelve Months | 18.0% | -120.4% | 88.0% | -75.1% | 170.6% | -51.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.1% | -1.4% | -387.7% | -22.1% | 9.5% | 12.7% | ||
| Prior Fiscal Year | 3.1% | -1.7% | -209.9% | -29.3% | -6.6% | 15.3% | ||
| Latest Fiscal Year | 2.7% | -2.2% | -189.8% | -22.9% | -0.2% | 5.1% | ||
| Latest Twelve Months | 2.9% | -1.9% | -38.5% | -144.8% | 4.4% | 3.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 15.6% | -3.7% | -119.5% | -960.4% | 1.0% | 4.5% | ||
| Prior Fiscal Year | 12.2% | -5.6% | -79.2% | -314.4% | -5.6% | 5.3% | ||
| Latest Twelve Months | 13.1% | -6.9% | -27.5% | -649.1% | 3.2% | 1.3% | ||
| Next Fiscal Year | 21.4% | -1.9% | #NUM! | #NUM! | 14.2% | 4.4% | ||
| Two Fiscal Years Forward | 23.0% | 0.1% | -7005.5% | 227.0% | 28.0% | 7.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.1x | 7.0x | 0.1x | 5.0x | 12.8x | ||
| Price / LTM EPS | 42.8x | -5.7x | -18.1x | -0.2x | 115.1x | 358.8x | ||
| Price / Book | 5.7x | 0.4x | 5.8x | 1.9x | 3.2x | 4.3x | ||
| Price / Fwd Book | 5.2x | 0.4x | 4.8x | 2.5x | 5.6x | 4.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 3.2x | 5.8x | |||||
| Historical P/B Ratio | 3.9x | 4.9x | 6.9x | |||||
| Selected P/B Multiple | 4.1x | 4.3x | 4.5x | |||||
| (x) Book Value | 8,601 | 8,601 | 8,601 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CBRE | HOUS | FGNV | LRHC | ASGT.F | CSGP | |
| Value of Common Equity | 46,638 | 613 | 5 | 6 | 2,610 | 37,434 | |
| (/) Shares Outstanding | 293.1 | 112.0 | 50.4 | 1.2 | 43.2 | 423.7 | |
| Implied Stock Price | 159.12 | 5.47 | 0.10 | 5.20 | 60.43 | 88.36 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.39 | 1.00 | |
| Implied Stock Price (Trading Cur) | 159.12 | 5.47 | 0.10 | 5.20 | 43.46 | 88.36 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.39 | 1.00 | |