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 | 15.4x - 17.0x | 16.2x |
| Selected Fwd P/E Multiple | 11.9x - 13.2x | 12.5x |
| Fair Value | $116.06 - $128.28 | $122.17 |
| Upside | 6.4% - 17.6% | 12.0% |
| Benchmarks | - | Full Ticker |
| Maximus, Inc. | - | NYSE:MMS |
| Booz Allen Hamilton Holding Corporation | - | NYSE:BAH |
| Jacobs Solutions Inc. | - | NYSE:J |
| ICF International, Inc. | - | NasdaqGS:ICFI |
| Leidos Holdings, Inc. | - | NYSE:LDOS |
| Science Applications International Corporation | - | NasdaqGS:SAIC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MMS | BAH | J | ICFI | LDOS | SAIC | |||
| NYSE:MMS | NYSE:BAH | NYSE:J | NasdaqGS:ICFI | NYSE:LDOS | NasdaqGS:SAIC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.0% | 7.6% | 15.8% | 9.8% | 13.5% | 9.9% | ||
| 3Y CAGR | 1.8% | -0.3% | 13.7% | 15.7% | 18.5% | 9.3% | ||
| Latest Twelve Months | 52.7% | 113.1% | 20.6% | 33.4% | 530.2% | -24.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 5.9% | 5.0% | 4.3% | 4.7% | 4.3% | ||
| Prior Fiscal Year | 3.3% | 2.9% | 3.6% | 4.2% | 1.3% | 6.4% | ||
| Latest Fiscal Year | 5.8% | 5.6% | 5.2% | 5.5% | 7.5% | 4.8% | ||
| Latest Twelve Months | 5.3% | 7.3% | 4.0% | 5.5% | 7.5% | 4.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.2x | 12.1x | 12.6x | 9.6x | 10.3x | 11.0x | ||
| Price / LTM Sales | 0.7x | 1.2x | 1.2x | 0.8x | 1.0x | 0.7x | ||
| LTM P/E Ratio | 13.7x | 16.0x | 29.7x | 14.1x | 13.6x | 14.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.6x | 14.1x | 29.7x | |||||
| Historical LTM P/E Ratio | 13.0x | 15.8x | 27.1x | |||||
| Selected P/E Multiple | 15.4x | 16.2x | 17.0x | |||||
| (x) LTM Net Income | 362 | 362 | 362 | |||||
| (=) Equity Value | 5,563 | 5,856 | 6,149 | |||||
| (/) Shares Outstanding | 47.7 | 47.7 | 47.7 | |||||
| Implied Value Range | 116.54 | 122.67 | 128.80 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 116.54 | 122.67 | 128.80 | 109.08 | ||||
| Upside / (Downside) | 6.8% | 12.5% | 18.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MMS | BAH | J | ICFI | LDOS | SAIC | |
| Value of Common Equity | 3,811 | 13,598 | 13,610 | 1,508 | 17,040 | 5,207 | |
| (/) Shares Outstanding | 56.6 | 126.6 | 122.5 | 18.4 | 128.2 | 47.7 | |
| Implied Stock Price | 67.34 | 107.37 | 111.06 | 81.79 | 132.90 | 109.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 67.34 | 107.37 | 111.06 | 81.79 | 132.90 | 109.08 | |
| 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 | |