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 EBIT Multiple | -1.7x - -1.9x | -1.8x |
| Selected Fwd EBIT Multiple | -1.5x - -1.6x | -1.5x |
| Fair Value | $2.45 - $2.55 | $2.50 |
| Upside | 27.1% - 32.0% | 29.6% |
| Benchmarks | Ticker | Full Ticker |
| 111, Inc. | YI | NasdaqGM:YI |
| Ping An Healthcare and Technology Company Limited | PIAH.Y | PINC:PIAH.Y |
| Lianhua Supermarket Holdings Co., Ltd. | LHUA.F | PINC:LHUA.F |
| JD Health International Inc. | JDHI.Y | PINC:JDHI.Y |
| Dingdong (Cayman) Limited | DDL | NYSE:DDL |
| Dada Nexus Limited | DADA | NasdaqGS:DADA |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| YI | PIAH.Y | LHUA.F | JDHI.Y | DDL | DADA | ||
| NasdaqGM:YI | PINC:PIAH.Y | PINC:LHUA.F | PINC:JDHI.Y | NYSE:DDL | NasdaqGS:DADA | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | 21.9% | NM- | NM- | |
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | |
| Latest Twelve Months | 100.6% | 78.5% | -65.4% | 84.3% | 349.1% | 4.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -4.1% | -15.7% | -1.2% | 0.2% | -12.8% | -25.9% | |
| Prior Fiscal Year | -2.3% | -14.6% | -1.8% | 1.2% | -0.4% | -11.0% | |
| Latest Fiscal Year | 0.0% | -3.1% | -3.2% | 2.0% | 1.0% | -11.4% | |
| Latest Twelve Months | 0.0% | -3.1% | -3.2% | 2.0% | 1.0% | -11.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.09x | 0.47x | -0.01x | 0.94x | 0.13x | 0.07x | |
| EV / LTM EBITDA | 54.3x | -20.5x | 0.5x | 41.4x | 8.6x | -1.1x | |
| EV / LTM EBIT | 613.9x | -15.3x | 0.3x | 46.8x | 13.0x | -0.6x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -15.3x | 13.0x | 613.9x | ||||
| Historical EV / LTM EBIT | -29.5x | -3.3x | -0.6x | ||||
| Selected EV / LTM EBIT | -1.7x | -1.8x | -1.9x | ||||
| (x) LTM EBIT | (1,101) | (1,101) | (1,101) | ||||
| (=) Implied Enterprise Value | 1,852 | 1,949 | 2,047 | ||||
| (-) Non-shareholder Claims * | 2,963 | 2,963 | 2,963 | ||||
| (=) Equity Value | 4,815 | 4,913 | 5,010 | ||||
| (/) Shares Outstanding | 259.3 | 259.3 | 259.3 | ||||
| Implied Value Range | 18.57 | 18.95 | 19.32 | ||||
| FX Rate: CNY/USD | 7.3 | 7.3 | 7.3 | Market Price | |||
| Implied Value Range (Trading Cur) | 2.55 | 2.61 | 2.66 | 1.93 | |||
| Upside / (Downside) | 32.3% | 35.0% | 37.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | YI | PIAH.Y | LHUA.F | JDHI.Y | DDL | DADA | |
| Enterprise Value | 1,301 | 12,158 | (2,559) | 78,330 | 2,879 | 675 | |
| (+) Cash & Short Term Investments | 462 | 11,569 | 5,384 | 51,236 | 4,449 | 3,003 | |
| (+) Investments & Other | 0 | 1,558 | 1,995 | 9,584 | 0 | 0 | |
| (-) Debt | (216) | (56) | (4,327) | (258) | (3,027) | (40) | |
| (-) Other Liabilities | (1,023) | 10 | (355) | (10) | (125) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 523 | 25,239 | 138 | 138,881 | 4,176 | 3,638 | |
| (/) Shares Outstanding | 8.6 | 1,515.7 | 1,027.6 | 4,504.6 | 214.3 | 259.3 | |
| Implied Stock Price | 61.08 | 16.65 | 0.13 | 30.83 | 19.49 | 14.03 | |
| FX Conversion Rate to Trading Currency | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | |
| Implied Stock Price (Trading Cur) | 8.40 | 2.29 | 0.02 | 4.24 | 2.68 | 1.93 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | |