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 | 3.5x - 3.9x | 3.7x |
| Selected Fwd P/E Multiple | 3.6x - 4.0x | 3.8x |
| Fair Value | $13.72 - $15.17 | $14.44 |
| Upside | -3.8% - 6.3% | 1.3% |
| Benchmarks | - | Full Ticker |
| Nexstar Media Group, Inc. | - | NasdaqGS:NXST |
| News Corporation | - | NasdaqGS:NWS |
| Fox Corporation | - | NasdaqGS:FOX |
| Paramount Global | - | NasdaqGS:PARA |
| Saga Communications, Inc. | - | NasdaqGM:SGA |
| Sinclair, Inc. | - | NasdaqGS:SBGI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NXST | NWS | FOX | PARA | SGA | SBGI | |||
| NasdaqGS:NXST | NasdaqGS:NWS | NasdaqGS:FOX | NasdaqGS:PARA | NasdaqGM:SGA | NasdaqGS:SBGI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 25.0% | 11.4% | -1.2% | NM- | -23.7% | 45.8% | ||
| 3Y CAGR | -5.6% | -6.9% | -11.3% | NM- | -32.7% | NM- | ||
| Latest Twelve Months | 102.9% | 89.4% | 161.1% | -363.3% | -64.2% | 206.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.0% | 0.4% | 11.0% | 2.9% | 6.2% | 1.6% | ||
| Prior Fiscal Year | 7.0% | 1.5% | 8.3% | -4.5% | 8.1% | -9.3% | ||
| Latest Fiscal Year | 13.0% | 2.6% | 10.7% | -21.3% | 3.0% | 8.7% | ||
| Latest Twelve Months | 13.0% | 4.2% | 14.4% | -21.3% | 3.0% | 8.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.8x | 12.8x | 7.3x | 7.4x | 6.3x | 5.0x | ||
| Price / LTM Sales | 0.8x | 1.5x | 1.4x | 0.3x | 0.7x | 0.3x | ||
| LTM P/E Ratio | 6.5x | 36.5x | 9.6x | -1.3x | 22.0x | 3.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1.3x | 9.6x | 36.5x | |||||
| Historical LTM P/E Ratio | -0.8x | 3.1x | 14.1x | |||||
| Selected P/E Multiple | 3.5x | 3.7x | 3.9x | |||||
| (x) LTM Net Income | 310 | 310 | 310 | |||||
| (=) Equity Value | 1,080 | 1,137 | 1,194 | |||||
| (/) Shares Outstanding | 66.5 | 66.5 | 66.5 | |||||
| Implied Value Range | 16.25 | 17.11 | 17.97 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.25 | 17.11 | 17.97 | 14.26 | ||||
| Upside / (Downside) | 14.0% | 20.0% | 26.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NXST | NWS | FOX | PARA | SGA | SBGI | |
| Value of Common Equity | 4,590 | 17,156 | 20,304 | 7,364 | 74 | 948 | |
| (/) Shares Outstanding | 30.5 | 566.4 | 453.4 | 670.7 | 6.4 | 66.5 | |
| Implied Stock Price | 150.44 | 30.29 | 44.78 | 10.98 | 11.44 | 14.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 150.44 | 30.29 | 44.78 | 10.98 | 11.44 | 14.26 | |
| 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 | |