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 | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 1.5x - 1.9x | 1.6x |
| Fair Value | $37.99 - $41.99 | $39.99 |
| Upside | -15.7% - -6.8% | -11.2% |
| Benchmarks | - | Full Ticker |
| Nexstar Media Group, Inc. | - | NasdaqGS:NXST |
| Paramount Global | - | NasdaqGS:PARA |
| Sinclair, Inc. | - | NasdaqGS:SBGI |
| The Interpublic Group of Companies, Inc. | - | NYSE:IPG |
| Gray Media, Inc. | - | NYSE:GTN.A |
| Fox Corporation | - | NasdaqGS:FOX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NXST | PARA | SBGI | IPG | GTN.A | FOX | |||
| NasdaqGS:NXST | NasdaqGS:PARA | NasdaqGS:SBGI | NYSE:IPG | NYSE:GTN.A | NasdaqGS:FOX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 25.0% | NM- | 45.8% | 1.0% | 20.5% | -1.2% | ||
| 3Y CAGR | -5.6% | NM- | NM- | -10.2% | 104.1% | -11.3% | ||
| Latest Twelve Months | 102.9% | -363.3% | 206.5% | -37.2% | 352.3% | 161.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.0% | 2.9% | 1.6% | 9.1% | 8.5% | 11.0% | ||
| Prior Fiscal Year | 7.0% | -4.5% | -9.3% | 11.7% | -3.9% | 8.3% | ||
| Latest Fiscal Year | 13.0% | -21.3% | 8.7% | 7.5% | 8.9% | 10.7% | ||
| Latest Twelve Months | 13.0% | -21.3% | 8.7% | 7.5% | 8.9% | 14.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 27.9% | 3.2% | 66.6% | 25.0% | 10.7% | 13.6% | ||
| Prior Fiscal Year | 13.7% | -5.9% | -56.3% | 29.1% | -6.3% | 11.4% | ||
| Latest Twelve Months | 30.8% | -32.0% | 71.4% | 17.8% | 15.2% | 20.1% | ||
| Next Fiscal Year | 22.5% | 6.0% | -36.4% | 25.0% | -3.6% | 18.1% | ||
| Two Fiscal Years Forward | 41.3% | 6.6% | 49.6% | 24.6% | 12.3% | 15.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.3x | 0.3x | 1.0x | 0.1x | 1.4x | ||
| Price / LTM EPS | 6.5x | -1.3x | 3.1x | 13.0x | 1.2x | 9.7x | ||
| Price / Book | 2.0x | 0.5x | 1.6x | 2.4x | 0.2x | 1.8x | ||
| Price / Fwd Book | 2.4x | 0.4x | 2.7x | 2.2x | 0.3x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 1.6x | 2.4x | |||||
| Historical P/B Ratio | 1.5x | 1.6x | 1.9x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 11,495 | 11,495 | 11,495 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NXST | PARA | SBGI | IPG | GTN.A | FOX | |
| Value of Common Equity | 4,575 | 7,512 | 952 | 8,940 | 561 | 20,427 | |
| (/) Shares Outstanding | 30.5 | 670.7 | 66.5 | 372.6 | 80.2 | 453.4 | |
| Implied Stock Price | 149.97 | 11.20 | 14.32 | 23.99 | 6.99 | 45.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 149.97 | 11.20 | 14.32 | 23.99 | 6.99 | 45.05 | |
| 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 | |