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 Ps Multiple | 0.7x - 0.8x | 0.7x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.7x |
| Fair Value | $15.62 - $17.26 | $16.44 |
| Upside | 63.9% - 81.1% | 72.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Huron Consulting Group Inc. | - | NasdaqGS:HURN |
| FTI Consulting, Inc. | - | NYSE:FCN |
| CRA International, Inc. | - | NasdaqGS:CRAI |
| DLH Holdings Corp. | - | NasdaqCM:DLHC |
| RCM Technologies, Inc. | - | NasdaqGM:RCMT |
| Forrester Research, Inc. | - | NasdaqGS:FORR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HURN | FCN | CRAI | DLHC | RCMT | FORR | |||
| NasdaqGS:HURN | NYSE:FCN | NasdaqGS:CRAI | NasdaqCM:DLHC | NasdaqGM:RCMT | NasdaqGS:FORR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.1% | 9.5% | 8.8% | 19.8% | 7.8% | -1.3% | ||
| 3Y CAGR | 17.9% | 10.0% | 6.7% | 17.2% | 10.9% | -4.4% | ||
| Latest Twelve Months | 9.0% | 1.6% | 10.2% | -3.0% | 5.8% | -10.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 8.0% | 6.3% | 3.2% | 3.5% | 2.3% | ||
| Prior Fiscal Year | 4.6% | 7.9% | 6.1% | 0.4% | 6.4% | 0.6% | ||
| Latest Fiscal Year | 7.8% | 7.6% | 6.8% | 1.9% | 4.8% | -1.3% | ||
| Latest Twelve Months | 8.1% | 7.1% | 6.8% | 1.6% | 4.8% | -1.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.8x | 14.4x | 15.8x | 5.7x | 7.2x | 5.4x | ||
| Price / LTM Sales | 1.5x | 1.5x | 1.7x | 0.1x | 0.5x | 0.4x | ||
| LTM P/E Ratio | 19.0x | 21.4x | 24.4x | 8.9x | 9.9x | -31.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.5x | 1.7x | |||||
| Historical LTM P/S Ratio | 0.4x | 1.3x | 2.3x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.8x | |||||
| (x) LTM Sales | 432 | 432 | 432 | |||||
| (=) Equity Value | 295 | 311 | 326 | |||||
| (/) Shares Outstanding | 19.0 | 19.0 | 19.0 | |||||
| Implied Value Range | 15.55 | 16.37 | 17.19 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.55 | 16.37 | 17.19 | 9.53 | ||||
| Upside / (Downside) | 63.2% | 71.8% | 80.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HURN | FCN | CRAI | DLHC | RCMT | FORR | |
| Value of Common Equity | 2,253 | 5,564 | 1,133 | 57 | 132 | 181 | |
| (/) Shares Outstanding | 16.0 | 33.7 | 6.8 | 14.4 | 7.6 | 19.0 | |
| Implied Stock Price | 140.92 | 165.21 | 166.45 | 3.93 | 17.33 | 9.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 140.92 | 165.21 | 166.45 | 3.93 | 17.33 | 9.53 | |
| 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 | |