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 Ps Multiple | 2.5x - 2.7x | 2.6x |
| Selected Fwd Ps Multiple | 2.4x - 2.7x | 2.6x |
| Fair Value | $432.26 - $477.77 | $455.01 |
| Upside | -13.9% - -4.9% | -9.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Fiserv, Inc. | - | NYSE:FI |
| California First Leasing Corporation | - | OTCPK:CFNB |
| Bexil Corporation | - | OTCPK:BXLC |
| AppTech Payments Corp. | - | OTCPK:APCX |
| FlexShopper, Inc. | - | NasdaqCM:FPAY |
| Berkshire Hathaway Inc. | - | NYSE:BRK.B |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| FI | CFNB | BXLC | APCX | FPAY | BRK.B | |||
| NYSE:FI | OTCPK:CFNB | OTCPK:BXLC | OTCPK:APCX | NasdaqCM:FPAY | NYSE:BRK.B | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 15.0% | 44.8% | -7.4% | 1.5% | 9.5% | 7.8% | ||
| 3Y CAGR | 8.0% | NM- | -16.2% | -8.0% | 3.7% | 10.4% | ||
| Latest Twelve Months | 6.7% | -38.8% | -3.8% | 30.5% | 19.5% | 0.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.6% | 68.3% | 18.0% | -6538.1% | 2.0% | 20.8% | ||
| Prior Fiscal Year | 16.1% | 68.2% | 53.3% | -3824.4% | -7.1% | 26.4% | ||
| Latest Fiscal Year | 15.3% | 67.3% | 60.8% | -3242.0% | -3.4% | 24.0% | ||
| Latest Twelve Months | 16.0% | 67.3% | 61.7% | -1242.1% | -3.4% | 17.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.2x | 7.1x | NA | -0.9x | 5.2x | 5.7x | ||
| Price / LTM Sales | 3.3x | 6.4x | 5.8x | 9.6x | 0.1x | 2.9x | ||
| LTM P/E Ratio | 20.4x | 9.5x | 9.4x | -0.8x | -2.1x | 17.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 5.8x | 9.6x | |||||
| Historical LTM P/S Ratio | 2.2x | 2.3x | 2.6x | |||||
| Selected Price / Sales Multiple | 2.5x | 2.6x | 2.7x | |||||
| (x) LTM Sales | 370,151 | 370,151 | 370,151 | |||||
| (=) Equity Value | 915,359 | 963,536 | 1,011,713 | |||||
| (/) Shares Outstanding | 2,156.9 | 2,156.9 | 2,156.9 | |||||
| Implied Value Range | 424.38 | 446.72 | 469.06 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 424.38 | 446.72 | 469.06 | 502.30 | ||||
| Upside / (Downside) | -15.5% | -11.1% | -6.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FI | CFNB | BXLC | APCX | FPAY | BRK.B | |
| Value of Common Equity | 68,868 | 195 | 36 | 6 | 10 | 1,083,418 | |
| (/) Shares Outstanding | 543.6 | 9.0 | 0.6 | 34.0 | 24.6 | 2,156.9 | |
| Implied Stock Price | 126.69 | 21.76 | 65.00 | 0.17 | 0.40 | 502.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 126.69 | 21.76 | 65.00 | 0.17 | 0.40 | 502.30 | |
| 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 | |