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 EBIT Multiple | 65.0x - 71.8x | 68.4x |
| Selected Fwd EBIT Multiple | 30.4x - 33.6x | 32.0x |
| Fair Value | $513.82 - $567.49 | $540.66 |
| Upside | -6.6% - 3.2% | -1.7% |
| Benchmarks | Ticker | Full Ticker |
| Blackbaud, Inc. | BLKB | NasdaqGS:BLKB |
| i3 Verticals, Inc. | IIIV | NasdaqGS:IIIV |
| Workday, Inc. | WDAY | NasdaqGS:WDAY |
| SoundThinking, Inc. | SSTI | NasdaqCM:SSTI |
| EverCommerce Inc. | EVCM | NasdaqGS:EVCM |
| Tyler Technologies, Inc. | TYL | NYSE:TYL |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| BLKB | IIIV | WDAY | SSTI | EVCM | TYL | ||
| NasdaqGS:BLKB | NasdaqGS:IIIV | NasdaqGS:WDAY | NasdaqCM:SSTI | NasdaqGS:EVCM | NYSE:TYL | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 39.5% | -4.1% | NM- | NM- | NM- | 16.0% | |
| 3Y CAGR | 77.4% | 1.1% | NM- | NM- | NM- | 22.0% | |
| Latest Twelve Months | 62.2% | 286.3% | 172.7% | -24.2% | 335.9% | 45.8% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 7.2% | 4.7% | -1.8% | -1.9% | -1.4% | 13.2% | |
| Prior Fiscal Year | 10.1% | 4.0% | 2.5% | -6.5% | 1.4% | 11.2% | |
| Latest Fiscal Year | 15.6% | 4.1% | 5.9% | -7.3% | 5.8% | 15.4% | |
| Latest Twelve Months | 17.8% | 5.1% | 5.9% | -7.3% | 5.8% | 16.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 3.58x | 2.88x | 7.32x | 1.88x | 3.21x | 10.75x | |
| EV / LTM EBITDA | 15.2x | 20.0x | 75.0x | 73.9x | 18.8x | 54.7x | |
| EV / LTM EBIT | 20.0x | 56.0x | 124.0x | -25.7x | 55.0x | 67.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -25.7x | 55.0x | 124.0x | ||||
| Historical EV / LTM EBIT | 58.1x | 89.8x | 128.6x | ||||
| Selected EV / LTM EBIT | 65.0x | 68.4x | 71.8x | ||||
| (x) LTM EBIT | 351 | 351 | 351 | ||||
| (=) Implied Enterprise Value | 22,793 | 23,993 | 25,193 | ||||
| (-) Non-shareholder Claims * | 170 | 170 | 170 | ||||
| (=) Equity Value | 22,964 | 24,163 | 25,363 | ||||
| (/) Shares Outstanding | 43.1 | 43.1 | 43.1 | ||||
| Implied Value Range | 532.51 | 560.33 | 588.14 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 532.51 | 560.33 | 588.14 | 550.00 | |||
| Upside / (Downside) | -3.2% | 1.9% | 6.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | BLKB | IIIV | WDAY | SSTI | EVCM | TYL | |
| Enterprise Value | 4,098 | 680 | 61,615 | 192 | 2,241 | 23,548 | |
| (+) Cash & Short Term Investments | 37 | 86 | 8,017 | 14 | 136 | 807 | |
| (+) Investments & Other | 3 | 0 | 247 | 0 | 0 | 3 | |
| (-) Debt | (1,209) | (35) | (3,362) | (6) | (546) | (640) | |
| (-) Other Liabilities | 0 | (136) | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 2,929 | 595 | 66,517 | 200 | 1,831 | 23,718 | |
| (/) Shares Outstanding | 47.7 | 23.4 | 267.5 | 12.7 | 183.1 | 43.1 | |
| Implied Stock Price | 61.40 | 25.39 | 248.68 | 15.78 | 10.00 | 550.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 61.40 | 25.39 | 248.68 | 15.78 | 10.00 | 550.00 | |
| 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 | |