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 EBITDA Multiple | 8.7x - 9.6x | 9.1x |
| Selected Fwd EBITDA Multiple | 5.0x - 5.6x | 5.3x |
| Fair Value | $14.24 - $15.54 | $14.89 |
| Upside | 56.1% - 70.4% | 63.3% |
| Benchmarks | Ticker | Full Ticker |
| Huron Consulting Group Inc. | HURN | NasdaqGS:HURN |
| FTI Consulting, Inc. | FCN | NYSE:FCN |
| CRA International, Inc. | CRAI | NasdaqGS:CRAI |
| DLH Holdings Corp. | DLHC | NasdaqCM:DLHC |
| RCM Technologies, Inc. | RCMT | NasdaqGM:RCMT |
| Forrester Research, Inc. | FORR | NasdaqGS:FORR |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| HURN | FCN | CRAI | DLHC | RCMT | FORR | ||
| NasdaqGS:HURN | NYSE:FCN | NasdaqGS:CRAI | NasdaqCM:DLHC | NasdaqGM:RCMT | NasdaqGS:FORR | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 16.9% | 3.1% | 15.5% | 22.3% | 23.6% | -4.3% | |
| 3Y CAGR | 34.6% | 4.1% | 6.3% | 18.3% | 28.5% | -22.7% | |
| Latest Twelve Months | 34.2% | -6.0% | 20.6% | -9.4% | -4.0% | -32.9% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 10.9% | 12.5% | 11.1% | 10.4% | 6.6% | 9.7% | |
| Prior Fiscal Year | 11.7% | 12.3% | 10.9% | 10.7% | 9.3% | 8.4% | |
| Latest Fiscal Year | 14.4% | 10.9% | 12.0% | 10.6% | 8.5% | 6.3% | |
| Latest Twelve Months | 14.4% | 10.9% | 12.0% | 10.5% | 8.5% | 6.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.79x | 1.46x | 1.72x | 0.59x | 0.57x | 0.32x | |
| EV / LTM EBITDA | 12.4x | 13.4x | 14.4x | 5.6x | 6.8x | 5.1x | |
| EV / LTM EBIT | 13.5x | 15.3x | 16.7x | 9.6x | 7.4x | 9.6x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 5.6x | 12.4x | 14.4x | ||||
| Historical EV / LTM EBITDA | 5.1x | 10.4x | 21.1x | ||||
| Selected EV / LTM EBITDA | 8.7x | 9.1x | 9.6x | ||||
| (x) LTM EBITDA | 27 | 27 | 27 | ||||
| (=) Implied Enterprise Value | 236 | 248 | 261 | ||||
| (-) Non-shareholder Claims * | 35 | 35 | 35 | ||||
| (=) Equity Value | 271 | 284 | 296 | ||||
| (/) Shares Outstanding | 19.0 | 19.0 | 19.0 | ||||
| Implied Value Range | 14.30 | 14.95 | 15.61 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 14.30 | 14.95 | 15.61 | 9.12 | |||
| Upside / (Downside) | 56.8% | 63.9% | 71.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | HURN | FCN | CRAI | DLHC | RCMT | FORR | |
| Enterprise Value | 2,662 | 5,418 | 1,182 | 229 | 159 | 138 | |
| (+) Cash & Short Term Investments | 24 | 660 | 27 | 0 | 5 | 105 | |
| (+) Investments & Other | 71 | 0 | 0 | 0 | 0 | 3 | |
| (-) Debt | (399) | (242) | (103) | (178) | (42) | (73) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 2,358 | 5,836 | 1,105 | 51 | 122 | 173 | |
| (/) Shares Outstanding | 16.7 | 35.3 | 6.8 | 14.4 | 7.6 | 19.0 | |
| Implied Stock Price | 141.50 | 165.27 | 162.74 | 3.52 | 16.06 | 9.12 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 141.50 | 165.27 | 162.74 | 3.52 | 16.06 | 9.12 | |
| 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 | |