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 P/E Multiple | 10.6x - 11.7x | 11.1x |
| Selected Fwd P/E Multiple | 10.9x - 12.0x | 11.5x |
| Fair Value | $46.79 - $51.71 | $49.25 |
| Upside | 4.5% - 15.5% | 10.0% |
| 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 / LTM EPS 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.8x | 7.4x | 5.0x | 6.5x | 5.7x | 7.3x | ||
| Price / LTM Sales | 0.8x | 0.3x | 0.3x | 1.0x | 0.1x | 1.4x | ||
| LTM P/E Ratio | 6.5x | -1.3x | 3.1x | 12.9x | 1.1x | 9.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1.3x | 3.1x | 12.9x | |||||
| Historical LTM P/E Ratio | 9.9x | 12.2x | 15.0x | |||||
| Selected P/E Multiple | 10.6x | 11.1x | 11.7x | |||||
| (x) LTM Net Income | 2,185 | 2,185 | 2,185 | |||||
| (=) Equity Value | 23,111 | 24,327 | 25,543 | |||||
| (/) Shares Outstanding | 453.4 | 453.4 | 453.4 | |||||
| Implied Value Range | 50.97 | 53.65 | 56.33 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 50.97 | 53.65 | 56.33 | 44.78 | ||||
| Upside / (Downside) | 13.8% | 19.8% | 25.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NXST | PARA | SBGI | IPG | GTN.A | FOX | |
| Value of Common Equity | 4,590 | 7,364 | 948 | 8,906 | 561 | 20,304 | |
| (/) Shares Outstanding | 30.5 | 670.7 | 66.5 | 372.6 | 80.2 | 453.4 | |
| Implied Stock Price | 150.44 | 10.98 | 14.26 | 23.90 | 6.99 | 44.78 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 150.44 | 10.98 | 14.26 | 23.90 | 6.99 | 44.78 | |
| 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 | |