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 | 2.2x - 2.4x | 2.3x |
| Historical Pb Multiple | 2.1x - 3.5x | 2.4x |
| Fair Value | $121.03 - $133.77 | $127.40 |
| Upside | -5.5% - 4.4% | -0.6% |
| Benchmarks | - | Full Ticker |
| ScanSource, Inc. | - | NasdaqGS:SCSC |
| ePlus inc. | - | NasdaqGS:PLUS |
| Arrow Electronics, Inc. | - | NYSE:ARW |
| Ingram Micro Holding Corporation | - | NYSE:INGM |
| CDW Corporation | - | NasdaqGS:CDW |
| Insight Enterprises, Inc. | - | NasdaqGS:NSIT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SCSC | PLUS | ARW | INGM | CDW | NSIT | |||
| NasdaqGS:SCSC | NasdaqGS:PLUS | NYSE:ARW | NYSE:INGM | NasdaqGS:CDW | NasdaqGS:NSIT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.5% | 12.9% | NM- | -12.1% | 7.9% | 9.4% | ||
| 3Y CAGR | 19.3% | 15.9% | -29.3% | 39.8% | 2.9% | 4.4% | ||
| Latest Twelve Months | -27.2% | -17.3% | -56.6% | -25.1% | -2.4% | -11.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.2% | 5.2% | 2.5% | 1.7% | 4.7% | 2.6% | ||
| Prior Fiscal Year | 2.3% | 5.8% | 2.7% | 0.7% | 5.2% | 3.1% | ||
| Latest Fiscal Year | 2.4% | 5.2% | 1.4% | 0.6% | 5.1% | 2.9% | ||
| Latest Twelve Months | 2.1% | 4.9% | 1.4% | 0.6% | 5.1% | 2.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.4% | 15.1% | 16.1% | 24.2% | 78.3% | 15.9% | ||
| Prior Fiscal Year | 10.3% | 16.5% | 15.9% | 10.7% | 60.6% | 16.7% | ||
| Latest Twelve Months | 6.8% | 11.4% | 6.8% | 7.3% | 49.0% | 14.2% | ||
| Next Fiscal Year | 8.8% | 12.1% | 9.0% | 16.8% | 50.9% | 17.7% | ||
| Two Fiscal Years Forward | 10.0% | 11.9% | 12.7% | 16.4% | 46.1% | 18.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.7x | 0.2x | 0.1x | 0.9x | 0.5x | ||
| Price / LTM EPS | 11.2x | 14.5x | 12.3x | 12.7x | 18.0x | 17.2x | ||
| Price / Book | 0.8x | 1.6x | 0.8x | 0.9x | 8.2x | 2.4x | ||
| Price / Fwd Book | 0.8x | 1.5x | 0.8x | 0.8x | 6.9x | 2.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 0.9x | 8.2x | |||||
| Historical P/B Ratio | 2.1x | 2.4x | 3.5x | |||||
| Selected P/B Multiple | 2.2x | 2.3x | 2.4x | |||||
| (x) Book Value | 1,771 | 1,771 | 1,771 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SCSC | PLUS | ARW | INGM | CDW | NSIT | |
| Value of Common Equity | 695 | 1,443 | 4,804 | 3,431 | 19,348 | 4,071 | |
| (/) Shares Outstanding | 23.5 | 26.3 | 52.2 | 234.8 | 132.5 | 31.8 | |
| Implied Stock Price | 29.63 | 54.77 | 92.08 | 14.61 | 146.03 | 128.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.63 | 54.77 | 92.08 | 14.61 | 146.03 | 128.11 | |
| 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 | |