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 | 32.3x - 35.7x | 34.0x |
| Selected Fwd P/E Multiple | 13.6x - 15.0x | 14.3x |
| Fair Value | $29.53 - $32.64 | $31.08 |
| Upside | -18.4% - -9.8% | -14.1% |
| Benchmarks | - | Full Ticker |
| Cisco Systems, Inc. | - | NasdaqGS:CSCO |
| Smartoptics Group AS | - | OTCPK:SMOP.F |
| F5, Inc. | - | NasdaqGS:FFIV |
| AudioCodes Ltd. | - | NasdaqGS:AUDC |
| Cambium Networks Corporation | - | NasdaqGM:CMBM |
| Juniper Networks, Inc. | - | NYSE:JNPR |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CSCO | SMOP.F | FFIV | AUDC | CMBM | JNPR | |||
| NasdaqGS:CSCO | OTCPK:SMOP.F | NasdaqGS:FFIV | NasdaqGS:AUDC | NasdaqGM:CMBM | NYSE:JNPR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.3% | 58.7% | 5.8% | 30.9% | NM- | -3.6% | ||
| 3Y CAGR | -0.9% | 4.6% | 19.6% | -23.2% | NM- | 4.4% | ||
| Latest Twelve Months | -31.7% | -45.9% | 29.1% | 74.4% | -574.1% | -7.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.5% | 9.2% | 14.2% | 8.4% | -7.1% | 6.4% | ||
| Prior Fiscal Year | 22.1% | 12.8% | 14.0% | 3.6% | 6.8% | 5.6% | ||
| Latest Fiscal Year | 19.2% | 7.3% | 20.1% | 6.3% | -35.2% | 5.7% | ||
| Latest Twelve Months | 17.0% | 7.3% | 20.6% | 6.3% | -57.0% | 5.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.8x | 35.7x | 17.8x | 9.1x | -0.7x | 23.1x | ||
| Price / LTM Sales | 4.5x | 3.7x | 5.3x | 1.1x | 0.1x | 2.4x | ||
| LTM P/E Ratio | 26.7x | 51.0x | 25.8x | 18.1x | -0.2x | 41.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -0.2x | 25.8x | 51.0x | |||||
| Historical LTM P/E Ratio | 18.8x | 25.7x | 77.1x | |||||
| Selected P/E Multiple | 32.3x | 34.0x | 35.7x | |||||
| (x) LTM Net Income | 288 | 288 | 288 | |||||
| (=) Equity Value | 9,303 | 9,793 | 10,283 | |||||
| (/) Shares Outstanding | 333.2 | 333.2 | 333.2 | |||||
| Implied Value Range | 27.92 | 29.39 | 30.86 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.92 | 29.39 | 30.86 | 36.19 | ||||
| Upside / (Downside) | -22.8% | -18.8% | -14.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CSCO | SMOP.F | FFIV | AUDC | CMBM | JNPR | |
| Value of Common Equity | 245,500 | 157 | 15,351 | 278 | 20 | 12,058 | |
| (/) Shares Outstanding | 3,978.3 | 85.1 | 57.7 | 29.5 | 28.2 | 333.2 | |
| Implied Stock Price | 61.71 | 1.85 | 266.27 | 9.42 | 0.71 | 36.19 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 61.71 | 1.85 | 266.27 | 9.42 | 0.71 | 36.19 | |
| 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 | |