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 | -0.9x - -0.9x | -0.9x |
| Historical Pb Multiple | -1.6x - 9.7x | -0.7x |
| Fair Value | $3.14 - $3.47 | $3.30 |
| Upside | -46.6% - -41.0% | -43.8% |
| Benchmarks | - | Full Ticker |
| ThredUp Inc. | - | NasdaqGS:TDUP |
| Amazon.com, Inc. | - | NasdaqGS:AMZN |
| a.k.a. Brands Holding Corp. | - | NYSE:AKA |
| Stitch Fix, Inc. | - | NasdaqGS:SFIX |
| Barnes & Noble Education, Inc. | - | NYSE:BNED |
| The RealReal, Inc. | - | NasdaqGS:REAL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TDUP | AMZN | AKA | SFIX | BNED | REAL | |||
| NasdaqGS:TDUP | NasdaqGS:AMZN | NYSE:AKA | NasdaqGS:SFIX | NYSE:BNED | NasdaqGS:REAL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 38.6% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 21.1% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 23.6% | 94.7% | 73.7% | 29.3% | 8.9% | 20.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 4.8% | -11.3% | -6.9% | -5.9% | -38.9% | ||
| Prior Fiscal Year | -20.3% | 5.3% | -18.1% | -9.4% | -5.8% | -30.7% | ||
| Latest Fiscal Year | -15.4% | 9.3% | -4.5% | -8.9% | -4.0% | -22.3% | ||
| Latest Twelve Months | -15.4% | 9.3% | -4.5% | -5.5% | -4.5% | -22.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -51.7% | 18.7% | -23.8% | -35.2% | -41.2% | -184.2% | ||
| Prior Fiscal Year | -42.9% | 17.5% | -50.0% | -52.8% | -50.2% | NM | ||
| Latest Twelve Months | -49.9% | 24.3% | -19.5% | -34.4% | -36.8% | NM | ||
| Next Fiscal Year | -43.8% | 21.3% | -8.3% | -24.6% | -13.6% | 5.6% | ||
| Two Fiscal Years Forward | -64.6% | 20.9% | -3.3% | -42.8% | -15.7% | 1.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 3.0x | 0.3x | 0.3x | 0.2x | 1.1x | ||
| Price / LTM EPS | -7.2x | 32.6x | -6.1x | -6.2x | -4.7x | -4.9x | ||
| Price / Book | 5.1x | 6.8x | 1.4x | 2.2x | 1.2x | -1.6x | ||
| Price / Fwd Book | 9.0x | 5.9x | 1.5x | 3.3x | 5.9x | -1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 2.2x | 6.8x | |||||
| Historical P/B Ratio | -1.6x | -0.7x | 9.7x | |||||
| Selected P/B Multiple | -0.9x | -0.9x | -0.9x | |||||
| (x) Book Value | (407) | (407) | (407) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TDUP | AMZN | AKA | SFIX | BNED | REAL | |
| Value of Common Equity | 295 | 2,077,261 | 159 | 439 | 365 | 654 | |
| (/) Shares Outstanding | 116.2 | 10,597.7 | 10.7 | 128.8 | 34.1 | 111.2 | |
| Implied Stock Price | 2.54 | 196.01 | 14.88 | 3.41 | 10.71 | 5.88 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.54 | 196.01 | 14.88 | 3.41 | 10.71 | 5.88 | |
| 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 | |