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 | 1.8x - 2.0x | 1.9x |
| Historical Pb Multiple | 0.8x - 4.8x | 1.2x |
| Fair Value | $5.71 - $6.31 | $6.01 |
| Upside | -22.2% - -14.0% | -18.1% |
| Benchmarks | - | Full Ticker |
| Kingsoft Cloud Holdings Limited | - | NasdaqGS:KC |
| GDS Holdings Limited | - | NasdaqGM:GDS |
| MicroAlgo Inc. | - | NasdaqCM:MLGO |
| U-BX Technology Ltd. | - | NasdaqCM:UBXG |
| Taoping Inc. | - | NasdaqCM:TAOP |
| VNET Group, Inc. | - | NasdaqGS:VNET |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KC | GDS | MLGO | UBXG | TAOP | VNET | |||
| NasdaqGS:KC | NasdaqGM:GDS | NasdaqCM:MLGO | NasdaqCM:UBXG | NasdaqCM:TAOP | NasdaqGS:VNET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -2.3% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -11.3% | NM- | NM- | -30.2% | ||
| Latest Twelve Months | -13.6% | 107.5% | 114.4% | 2.5% | -683.7% | 104.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -24.2% | -11.4% | -2.4% | -0.3% | -54.5% | -18.0% | ||
| Prior Fiscal Year | -30.9% | -40.7% | -46.2% | 0.2% | -0.6% | -35.7% | ||
| Latest Fiscal Year | -25.3% | -8.3% | 7.1% | -1.5% | -5.0% | 2.0% | ||
| Latest Twelve Months | -24.0% | 2.6% | 7.1% | -0.5% | -5.0% | 1.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -25.5% | -7.6% | -3.0% | 2.3% | -135.4% | -20.9% | ||
| Prior Fiscal Year | -27.7% | -19.0% | -68.2% | 20.8% | -2.1% | -41.9% | ||
| Latest Twelve Months | -31.0% | 1.3% | 5.7% | -1.4% | -12.7% | 1.9% | ||
| Next Fiscal Year | -17.3% | 2.3% | -4.8% | #NUM! | -18.6% | -2.1% | ||
| Two Fiscal Years Forward | -7.9% | -1.0% | 3.8% | -5.5% | -22.8% | 7.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.3x | 4.2x | 1.2x | 2.0x | 0.1x | 1.6x | ||
| Price / LTM EPS | -13.6x | 161.3x | 16.8x | -436.2x | -2.3x | 120.6x | ||
| Price / Book | 4.1x | 1.9x | 0.6x | 4.1x | 0.3x | 2.3x | ||
| Price / Fwd Book | 6.2x | 2.0x | 0.7x | 5.8x | 0.3x | 2.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.9x | 4.1x | |||||
| Historical P/B Ratio | 0.8x | 1.2x | 4.8x | |||||
| Selected P/B Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) Book Value | 6,177 | 6,177 | 6,177 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KC | GDS | MLGO | UBXG | TAOP | VNET | |
| Value of Common Equity | 27,085 | 46,045 | 680 | 80 | 4 | 14,180 | |
| (/) Shares Outstanding | 278.0 | 200.4 | 10.9 | 20.8 | 1.4 | 269.0 | |
| Implied Stock Price | 97.45 | 229.79 | 62.19 | 3.86 | 3.12 | 52.71 | |
| FX Conversion Rate to Trading Currency | 7.18 | 7.18 | 7.18 | 1.00 | 1.00 | 7.18 | |
| Implied Stock Price (Trading Cur) | 13.57 | 32.00 | 8.66 | 3.86 | 3.12 | 7.34 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 7.18 | 7.18 | 7.18 | 1.00 | 1.00 | 7.18 | |