載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
加入觀察名單
貨幣
-
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
價格/帳面價值倍數
股價
12.80
USD
公允價值
21.35
USD
Metrics
Range
Conclusion
Selected LTM Pb Multiple
6.2x - 6.8x
6.5x
Historical Pb Multiple
0.0x - 15.0x
6.7x
Fair Value
$20.28 - $22.42
$21.35
Upside
58.5% - 75.1%
66.8%
Benchmarks
-
Full Ticker
Expensify, Inc.
-
NasdaqGS:EXFY
CrowdStrike Holdings, Inc.
-
NasdaqGS:CRWD
Upland Software, Inc.
-
NasdaqGM:UPLD
Intrusion Inc.
-
NasdaqCM:INTZ
Exodus Movement, Inc.
-
NYSEAM:EXOD
Viant Technology Inc.
-
NasdaqGS:DSP
Multiples Valuation: Price / Book
分享
儲存
股價
12.80
USD
公允價值
21.35
USD
看漲
66.8%
Price / Book Multiple
Fair Value
Benchmark Editor
Select Price / Book Ratio
Benchmark Companies
EXFY
CRWD
UPLD
INTZ
EXOD
DSP
NasdaqGS:EXFY
NasdaqGS:CRWD
NasdaqGM:UPLD
NasdaqCM:INTZ
NYSEAM:EXOD
NasdaqGS:DSP
Historical Net Income Growth
5Y CAGR
NM-
NM-
NM-
NM-
NM-
-22.7%
3Y CAGR
NM-
NM-
NM-
NM-
NM-
NM-
Latest Twelve Months
75.7%
-121.6%
36.1%
43.9%
783.5%
168.6%
Historical Net Income Profit Margin
5 Year Average Margin
-13.7%
-8.1%
-33.0%
-179.2%
5.8%
-7.3%
Prior Fiscal Year
-27.5%
2.9%
-62.2%
-247.6%
22.8%
-1.5%
Latest Fiscal Year
-7.2%
-0.5%
-43.1%
-135.0%
97.1%
0.8%
Latest Twelve Months
-7.2%
-0.5%
-43.1%
-135.0%
97.1%
0.8%
Return on Equity
5 Year Average Margin
-39.7%
-11.3%
-64.1%
-435.5%
-4.0%
-1.1%
Prior Fiscal Year
-41.9%
4.7%
-85.1%
NM
13.5%
-5.4%
Latest Twelve Months
-8.8%
-0.7%
-187.4%
-642.7%
62.5%
3.9%
Next Fiscal Year
14.9%
23.5%
-238.8%
595.4%
19.2%
19.0%
Two Fiscal Years Forward
16.4%
24.6%
749.9%
61.2%
20.7%
59.4%
Current Trading Multiples
Price / LTM Sales
1.8x
23.5x
0.2x
3.5x
9.0x
2.8x
Price / LTM EPS
-25.3x
-4831.4x
-0.5x
-2.6x
9.3x
88.6x
Price / Book
2.0x
28.4x
-3.4x
8.3x
4.1x
15.0x
Price / Fwd Book
1.8x
22.4x
-13.5x
-4.1x
3.4x
7.1x
Low
Mid
High
Benchmark P/B Ratio
-3.4x
4.1x
28.4x
Historical P/B Ratio
0.0x
6.7x
15.0x
Selected P/B Multiple
6.2x
6.5x
6.8x
(x) Book Value
54
54
54
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
EXFY
CRWD
UPLD
INTZ
EXOD
DSP
Value of Common Equity
254
93,106
62
20
1,046
209
(/) Shares Outstanding
91.4
247.9
28.2
19.3
28.6
16.4
Implied Stock Price
2.78
375.62
2.19
1.04
36.58
12.80
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
2.78
375.62
2.19
1.04
36.58
12.80
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
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी