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 | -763.4x - -843.8x | -803.6x |
| Selected Fwd P/E Multiple | 52.8x - 58.4x | 55.6x |
| Fair Value | $40.75 - $45.04 | $42.89 |
| Upside | -0.8% - 9.6% | 4.4% |
| Benchmarks | - | Full Ticker |
| ServiceNow, Inc. | - | NYSE:NOW |
| PagerDuty, Inc. | - | NYSE:PD |
| Freshworks Inc. | - | NasdaqGS:FRSH |
| Asana, Inc. | - | NYSE:ASAN |
| Atlassian Corporation | - | NasdaqGS:TEAM |
| GitLab Inc. | - | NasdaqGS:GTLB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NOW | PD | FRSH | ASAN | TEAM | GTLB | |||
| NYSE:NOW | NYSE:PD | NasdaqGS:FRSH | NYSE:ASAN | NasdaqGS:TEAM | NasdaqGS:GTLB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.8% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 83.7% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -17.7% | 33.4% | 30.6% | 0.6% | 9.9% | 98.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.1% | -28.1% | -31.5% | -67.7% | -20.2% | -64.1% | ||
| Prior Fiscal Year | 19.3% | -19.0% | -23.0% | -39.4% | -13.8% | -73.4% | ||
| Latest Fiscal Year | 13.0% | -11.6% | -13.2% | -35.3% | -6.9% | -0.8% | ||
| Latest Twelve Months | 13.0% | -11.6% | -13.2% | -35.3% | -7.2% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 71.9x | -33.9x | -25.8x | -12.7x | -1042.6x | -45.5x | ||
| Price / LTM Sales | 13.5x | 3.0x | 5.5x | 4.6x | 10.3x | 9.2x | ||
| LTM P/E Ratio | 104.3x | -26.0x | -41.4x | -12.9x | -142.0x | -1102.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -142.0x | -26.0x | 104.3x | |||||
| Historical LTM P/E Ratio | -1102.6x | -40.8x | -26.0x | |||||
| Selected P/E Multiple | -763.4x | -803.6x | -843.8x | |||||
| (x) LTM Net Income | (6) | (6) | (6) | |||||
| (=) Equity Value | 4,830 | 5,084 | 5,338 | |||||
| (/) Shares Outstanding | 164.0 | 164.0 | 164.0 | |||||
| Implied Value Range | 29.45 | 31.00 | 32.55 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 29.45 | 31.00 | 32.55 | 41.09 | ||||
| Upside / (Downside) | -28.3% | -24.6% | -20.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NOW | PD | FRSH | ASAN | TEAM | GTLB | |
| Value of Common Equity | 148,660 | 1,417 | 3,706 | 3,298 | 49,170 | 6,739 | |
| (/) Shares Outstanding | 206.0 | 91.1 | 301.5 | 233.1 | 262.0 | 164.0 | |
| Implied Stock Price | 721.65 | 15.56 | 12.29 | 14.15 | 187.67 | 41.09 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 721.65 | 15.56 | 12.29 | 14.15 | 187.67 | 41.09 | |
| 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 | |