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 - -1.6x | -1.5x |
| Historical Pb Multiple | -4.0x - 3.9x | 0.2x |
| Fair Value | $0.88 - $0.97 | $0.92 |
| Upside | -50.4% - -45.1% | -47.7% |
| Benchmarks | - | Full Ticker |
| TETRA Technologies, Inc. | - | NYSE:TTI |
| Mammoth Energy Services, Inc. | - | NasdaqGS:TUSK |
| ProPetro Holding Corp. | - | NYSE:PUMP |
| Nine Energy Service, Inc. | - | NYSE:NINE |
| National Energy Services Reunited Corp. | - | NasdaqCM:NESR |
| KLX Energy Services Holdings, Inc. | - | NasdaqGS:KLXE |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TTI | TUSK | PUMP | NINE | NESR | KLXE | |||
| NYSE:TTI | NasdaqGS:TUSK | NYSE:PUMP | NYSE:NINE | NasdaqCM:NESR | NasdaqGS:KLXE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 14.2% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 345.5% | -6454.7% | -261.0% | -27.5% | 506.6% | -376.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -11.7% | -33.9% | -3.3% | -30.1% | 2.7% | -27.3% | ||
| Prior Fiscal Year | 4.1% | -1.0% | 5.3% | -5.3% | 1.1% | 2.2% | ||
| Latest Fiscal Year | 19.0% | -110.3% | -9.5% | -7.4% | 5.9% | -7.5% | ||
| Latest Twelve Months | 19.0% | -110.3% | -9.5% | -7.4% | 5.9% | -7.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -4.5% | -17.3% | -2.1% | -325.1% | 2.8% | -83.4% | ||
| Prior Fiscal Year | 19.9% | -0.7% | 8.8% | NM | 1.5% | 99.0% | ||
| Latest Twelve Months | 56.4% | -58.2% | -15.2% | NM | 8.8% | -273.2% | ||
| Next Fiscal Year | 16.8% | #NUM! | 4.2% | 30.2% | 11.4% | 128.1% | ||
| Two Fiscal Years Forward | 18.7% | -139.0% | 6.6% | 19.1% | 12.0% | 34.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 0.7x | 0.4x | 0.1x | 0.5x | 0.0x | ||
| Price / LTM EPS | 2.8x | -0.6x | -3.9x | -0.8x | 7.8x | -0.6x | ||
| Price / Book | 1.3x | 0.5x | 0.7x | -0.5x | 0.7x | -2.9x | ||
| Price / Fwd Book | 1.1x | 0.5x | 0.7x | -0.4x | 0.6x | -0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.5x | 0.7x | 1.3x | |||||
| Historical P/B Ratio | -4.0x | 0.2x | 3.9x | |||||
| Selected P/B Multiple | -1.5x | -1.5x | -1.6x | |||||
| (x) Book Value | (11) | (11) | (11) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TTI | TUSK | PUMP | NINE | NESR | KLXE | |
| Value of Common Equity | 322 | 130 | 531 | 32 | 595 | 31 | |
| (/) Shares Outstanding | 132.4 | 48.1 | 103.2 | 42.3 | 96.0 | 17.4 | |
| Implied Stock Price | 2.43 | 2.71 | 5.15 | 0.75 | 6.20 | 1.77 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.43 | 2.71 | 5.15 | 0.75 | 6.20 | 1.77 | |
| 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 | |