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 | 29.6x - 32.7x | 31.2x |
| Historical Pb Multiple | 25.0x - 49.6x | 38.0x |
| Fair Value | $121.75 - $134.56 | $128.16 |
| Upside | -38.6% - -32.2% | -35.4% |
| Benchmarks | - | Full Ticker |
| Fastly, Inc. | - | NYSE:FSLY |
| Okta, Inc. | - | NasdaqGS:OKTA |
| GoDaddy Inc. | - | NYSE:GDDY |
| Akamai Technologies, Inc. | - | NasdaqGS:AKAM |
| International Business Machines Corporation | - | NYSE:IBM |
| Cloudflare, Inc. | - | NYSE:NET |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FSLY | OKTA | GDDY | AKAM | IBM | NET | |||
| NYSE:FSLY | NasdaqGS:OKTA | NYSE:GDDY | NasdaqGS:AKAM | NYSE:IBM | NYSE:NET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 46.9% | 1.1% | -3.4% | NM- | ||
| 3Y CAGR | NM- | NM- | 57.0% | -8.2% | 8.5% | NM- | ||
| Latest Twelve Months | -16.7% | 147.1% | -56.3% | -27.7% | -30.3% | 55.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -39.0% | -32.1% | 10.3% | 15.7% | 9.1% | -22.1% | ||
| Prior Fiscal Year | -26.3% | -15.7% | 32.3% | 14.4% | 12.1% | -14.2% | ||
| Latest Fiscal Year | -29.1% | 1.1% | 20.5% | 12.7% | 9.6% | -4.7% | ||
| Latest Twelve Months | -27.7% | 4.8% | 16.2% | 11.3% | 9.1% | -4.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -18.0% | -19.2% | 826.8% | 13.1% | 22.1% | -24.2% | ||
| Prior Fiscal Year | -13.8% | -6.3% | 4420.6% | 12.2% | 33.8% | -26.5% | ||
| Latest Twelve Months | -15.8% | 2.1% | 245.7% | 9.8% | 22.7% | -7.4% | ||
| Next Fiscal Year | -1.4% | 9.2% | 185.2% | 19.6% | 36.2% | 24.5% | ||
| Two Fiscal Years Forward | -0.1% | 9.5% | 908.5% | 21.2% | 34.4% | 25.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.9x | 6.6x | 5.1x | 2.9x | 3.8x | 38.9x | ||
| Price / LTM EPS | -6.7x | 136.2x | 31.3x | 26.1x | 41.3x | -841.7x | ||
| Price / Book | 1.1x | 2.7x | 118.4x | 2.6x | 8.8x | 48.2x | ||
| Price / Fwd Book | 1.1x | 2.6x | 101.8x | 2.5x | 7.8x | 52.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 2.7x | 118.4x | |||||
| Historical P/B Ratio | 25.0x | 38.0x | 49.6x | |||||
| Selected P/B Multiple | 29.6x | 31.2x | 32.7x | |||||
| (x) Book Value | 1,426 | 1,426 | 1,426 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FSLY | OKTA | GDDY | AKAM | IBM | NET | |
| Value of Common Equity | 1,037 | 17,700 | 23,649 | 11,806 | 241,934 | 68,774 | |
| (/) Shares Outstanding | 144.8 | 175.1 | 142.5 | 146.2 | 931.5 | 346.6 | |
| Implied Stock Price | 7.16 | 101.10 | 165.97 | 80.75 | 259.72 | 198.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.16 | 101.10 | 165.97 | 80.75 | 259.72 | 198.42 | |
| 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 | |