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 | 13.5x - 14.9x | 14.2x |
| Historical Pb Multiple | 6.0x - 18.1x | 12.6x |
| Fair Value | $114.04 - $126.04 | $120.04 |
| Upside | -31.8% - -24.6% | -28.2% |
| Benchmarks | - | Full Ticker |
| Airbnb, Inc. | - | NasdaqGS:ABNB |
| Sabre Corporation | - | NasdaqGS:SABR |
| Hyatt Hotels Corporation | - | NYSE:H |
| Booking Holdings Inc. | - | NasdaqGS:BKNG |
| Marriott International, Inc. | - | NasdaqGS:MAR |
| Expedia Group, Inc. | - | NasdaqGS:EXPE |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABNB | SABR | H | BKNG | MAR | EXPE | |||
| NasdaqGS:ABNB | NasdaqGS:SABR | NYSE:H | NasdaqGS:BKNG | NasdaqGS:MAR | NasdaqGS:EXPE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 11.1% | 3.9% | 13.3% | 16.9% | ||
| 3Y CAGR | NM- | NM- | NM- | 71.6% | 29.3% | NM- | ||
| Latest Twelve Months | -48.6% | 66.3% | 16.1% | 13.3% | -14.3% | 44.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.2% | -36.9% | -9.2% | 16.2% | 30.6% | -5.4% | ||
| Prior Fiscal Year | 48.3% | -18.6% | 6.1% | 20.1% | 48.9% | 6.2% | ||
| Latest Fiscal Year | 23.9% | -9.2% | 39.3% | 24.8% | 35.9% | 9.0% | ||
| Latest Twelve Months | 22.6% | -5.7% | 24.7% | 22.6% | 37.1% | 8.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -23.6% | -982.3% | 6.5% | 135.3% | 449.1% | 4.6% | ||
| Prior Fiscal Year | 69.8% | NM | 6.1% | 308.3% | 1085.6% | 41.8% | ||
| Latest Twelve Months | 32.1% | NM | 22.3% | NM | NM | 119.2% | ||
| Next Fiscal Year | 34.3% | -1.9% | 6.6% | -156.3% | -73.4% | 111.1% | ||
| Two Fiscal Years Forward | 47.2% | -8.9% | 13.5% | -150.7% | -58.5% | 103.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.4x | 0.4x | 4.0x | 7.0x | 11.1x | 1.5x | ||
| Price / LTM EPS | 32.6x | -6.5x | 16.2x | 31.1x | 30.1x | 18.2x | ||
| Price / Book | 10.4x | -0.7x | 3.7x | -27.7x | -23.5x | 19.8x | ||
| Price / Fwd Book | 12.0x | -0.7x | 4.7x | -33.9x | -16.7x | 12.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -27.7x | -0.7x | 10.4x | |||||
| Historical P/B Ratio | 6.0x | 12.6x | 18.1x | |||||
| Selected P/B Multiple | 13.5x | 14.2x | 14.9x | |||||
| (x) Book Value | 1,072 | 1,072 | 1,072 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABNB | SABR | H | BKNG | MAR | EXPE | |
| Value of Common Equity | 82,836 | 1,109 | 12,878 | 169,047 | 74,489 | 21,261 | |
| (/) Shares Outstanding | 617.2 | 387.8 | 95.5 | 32.5 | 273.9 | 127.1 | |
| Implied Stock Price | 134.21 | 2.86 | 134.91 | 5,194.99 | 271.96 | 167.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 134.21 | 2.86 | 134.91 | 5,194.99 | 271.96 | 167.25 | |
| 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 | |