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 | 34.1x - 37.7x | 35.9x |
| Historical Pb Multiple | 25.0x - 49.6x | 38.0x |
| Fair Value | $121.32 - $134.09 | $127.70 |
| Upside | -38.1% - -31.5% | -34.8% |
| Benchmarks | - | Full Ticker |
| Fastly, Inc. | - | NYSE:FSLY |
| Okta, Inc. | - | NasdaqGS:OKTA |
| GoDaddy Inc. | - | NYSE:GDDY |
| Akamai Technologies, Inc. | - | NasdaqGS:AKAM |
| Tucows Inc. | - | NasdaqCM:TCX |
| Cloudflare, Inc. | - | NYSE:NET |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FSLY | OKTA | GDDY | AKAM | TCX | NET | |||
| NYSE:FSLY | NasdaqGS:OKTA | NYSE:GDDY | NasdaqGS:AKAM | NasdaqCM:TCX | NYSE:NET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 46.9% | 1.1% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 57.0% | -8.2% | NM- | NM- | ||
| Latest Twelve Months | 10.5% | 147.1% | -54.9% | -32.5% | -4.7% | -14.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -39.3% | -32.1% | 11.9% | 15.3% | -12.9% | -20.6% | ||
| Prior Fiscal Year | -26.3% | -15.7% | 32.3% | 14.4% | -28.3% | -14.2% | ||
| Latest Fiscal Year | -29.1% | 1.1% | 20.5% | 12.7% | -30.3% | -4.7% | ||
| Latest Twelve Months | -25.8% | 4.8% | 17.0% | 10.4% | -25.2% | -6.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -18.1% | -19.2% | 859.6% | 12.8% | -216.5% | -23.2% | ||
| Prior Fiscal Year | -13.8% | -6.3% | 4420.6% | 12.2% | -180.6% | -26.5% | ||
| Latest Twelve Months | -15.3% | 2.1% | 288.0% | 9.2% | NM | -11.0% | ||
| Next Fiscal Year | -1.0% | 9.2% | 120.5% | 20.8% | -173.5% | 26.6% | ||
| Two Fiscal Years Forward | 0.7% | 9.5% | 126.3% | 22.7% | 222.1% | 28.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.9x | 6.0x | 4.3x | 2.7x | 0.5x | 36.3x | ||
| Price / LTM EPS | -7.2x | 123.0x | 25.0x | 25.8x | -2.1x | -583.0x | ||
| Price / Book | 1.1x | 2.4x | 50.0x | 2.5x | -1.6x | 55.1x | ||
| Price / Fwd Book | 1.1x | 2.3x | 27.7x | 2.4x | -29.6x | 51.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.6x | 2.4x | 50.0x | |||||
| Historical P/B Ratio | 25.0x | 38.0x | 49.6x | |||||
| Selected P/B Multiple | 34.1x | 35.9x | 37.7x | |||||
| (x) Book Value | 1,240 | 1,240 | 1,240 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FSLY | OKTA | GDDY | AKAM | TCX | NET | |
| Value of Common Equity | 1,069 | 15,993 | 20,205 | 10,972 | 200 | 68,261 | |
| (/) Shares Outstanding | 147.4 | 175.1 | 138.4 | 143.4 | 11.1 | 348.5 | |
| Implied Stock Price | 7.25 | 91.35 | 145.94 | 76.52 | 18.07 | 195.88 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.25 | 91.35 | 145.94 | 76.52 | 18.07 | 195.88 | |
| 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 | |