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 | -100.8x - -111.4x | -106.1x |
| Selected Fwd P/E Multiple | 55.7x - 61.6x | 58.6x |
| Fair Value | $203.47 - $224.89 | $214.18 |
| Upside | -2.0% - 8.4% | 3.2% |
| Benchmarks | - | Full Ticker |
| ServiceNow, Inc. | - | NYSE:NOW |
| Asana, Inc. | - | NYSE:ASAN |
| Procore Technologies, Inc. | - | NYSE:PCOR |
| Freshworks Inc. | - | NasdaqGS:FRSH |
| Palo Alto Networks, Inc. | - | NasdaqGS:PANW |
| Atlassian Corporation | - | NasdaqGS:TEAM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NOW | ASAN | PCOR | FRSH | PANW | TEAM | |||
| NYSE:NOW | NYSE:ASAN | NYSE:PCOR | NasdaqGS:FRSH | NasdaqGS:PANW | NasdaqGS:TEAM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.8% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 83.7% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -20.2% | 0.6% | 6.7% | 37.9% | -44.9% | -164.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.9% | -67.7% | -30.1% | -30.3% | 3.4% | -19.9% | ||
| Prior Fiscal Year | 19.3% | -39.4% | -20.0% | -23.0% | 6.4% | -13.8% | ||
| Latest Fiscal Year | 13.0% | -35.3% | -9.2% | -13.2% | 32.1% | -6.9% | ||
| Latest Twelve Months | 13.4% | -35.3% | -10.7% | -9.8% | 14.6% | -8.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 91.5x | -15.9x | -108.2x | -38.6x | 86.4x | -691.4x | ||
| Price / LTM Sales | 17.6x | 5.6x | 8.3x | 5.8x | 14.6x | 11.0x | ||
| LTM P/E Ratio | 131.1x | -15.9x | -77.4x | -59.2x | 99.5x | -127.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -77.4x | -15.9x | 131.1x | |||||
| Historical LTM P/E Ratio | -283.2x | -83.2x | -74.2x | |||||
| Selected P/E Multiple | -100.8x | -106.1x | -111.4x | |||||
| (x) LTM Net Income | (430) | (430) | (430) | |||||
| (=) Equity Value | 43,293 | 45,572 | 47,850 | |||||
| (/) Shares Outstanding | 262.5 | 262.5 | 262.5 | |||||
| Implied Value Range | 164.92 | 173.60 | 182.28 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 164.92 | 173.60 | 182.28 | 207.52 | ||||
| Upside / (Downside) | -20.5% | -16.3% | -12.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NOW | ASAN | PCOR | FRSH | PANW | TEAM | |
| Value of Common Equity | 202,852 | 4,075 | 9,790 | 4,295 | 123,766 | 54,475 | |
| (/) Shares Outstanding | 207.0 | 235.4 | 149.2 | 295.0 | 662.1 | 262.5 | |
| Implied Stock Price | 980.06 | 17.31 | 65.63 | 14.56 | 186.93 | 207.52 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 980.06 | 17.31 | 65.63 | 14.56 | 186.93 | 207.52 | |
| 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 | |