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 | 124.2x - 137.2x | 130.7x |
| Selected Fwd P/E Multiple | 27.8x - 30.8x | 29.3x |
| Fair Value | $129.44 - $143.07 | $136.26 |
| Upside | 0.1% - 10.7% | 5.4% |
| Benchmarks | - | Full Ticker |
| Mega Matrix Inc. | - | NYSEAM:MPU |
| Marvion Inc. | - | OTCPK:MVNC |
| GCL Global Holdings Ltd | - | NasdaqGS:GCL |
| Blue Hat Interactive Entertainment Technology | - | NasdaqCM:BHAT |
| Sphere Entertainment Co. | - | NYSE:SPHR |
| Sea Limited | - | NYSE:SE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MPU | MVNC | GCL | BHAT | SPHR | SE | |||
| NYSEAM:MPU | OTCPK:MVNC | NasdaqGS:GCL | NasdaqCM:BHAT | NYSE:SPHR | NYSE:SE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 15.5% | -7284.0% | -0.3% | -93.5% | -368.8% | 194.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -62924.0% | -249.5% | 0.6% | -142.2% | -4.1% | -16.7% | ||
| Prior Fiscal Year | -1887.2% | -87.5% | 2.6% | -413.6% | 30.0% | 1.2% | ||
| Latest Fiscal Year | -8502.9% | -177.3% | -1.4% | -36.2% | -43.1% | 2.6% | ||
| Latest Twelve Months | -27.7% | -172.3% | -0.3% | -58.4% | -43.1% | 2.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | -0.4x | 4177.4x | -0.3x | -36.5x | 63.8x | ||
| Price / LTM Sales | 0.8x | 0.3x | 2.3x | 0.2x | 1.1x | 4.4x | ||
| LTM P/E Ratio | -2.9x | -0.1x | -722.8x | -0.4x | -2.6x | 167.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -722.8x | -2.6x | -0.1x | |||||
| Historical LTM P/E Ratio | -73.8x | -10.8x | 167.1x | |||||
| Selected P/E Multiple | 124.2x | 130.7x | 137.2x | |||||
| (x) LTM Net Income | 444 | 444 | 444 | |||||
| (=) Equity Value | 55,171 | 58,075 | 60,979 | |||||
| (/) Shares Outstanding | 574.3 | 574.3 | 574.3 | |||||
| Implied Value Range | 96.06 | 101.12 | 106.17 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 96.06 | 101.12 | 106.17 | 129.27 | ||||
| Upside / (Downside) | -25.7% | -21.8% | -17.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MPU | MVNC | GCL | BHAT | SPHR | SE | |
| Value of Common Equity | 21 | 4 | 257 | 9 | 1,211 | 74,245 | |
| (/) Shares Outstanding | 34.5 | 340.4 | 127.8 | 4.9 | 35.8 | 574.3 | |
| Implied Stock Price | 0.61 | 0.01 | 2.01 | 1.83 | 33.79 | 129.27 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.61 | 0.01 | 2.01 | 1.83 | 33.79 | 129.27 | |
| 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 | |