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 | 28.0x - 31.0x | 29.5x |
| Selected Fwd P/E Multiple | 28.3x - 31.3x | 29.8x |
| Fair Value | $218.30 - $241.27 | $229.78 |
| Upside | -26.7% - -18.9% | -22.8% |
| Benchmarks | - | Full Ticker |
| Cisco Systems, Inc. | - | NasdaqGS:CSCO |
| Juniper Networks, Inc. | - | NYSE:JNPR |
| Cambium Networks Corporation | - | NasdaqGM:CMBM |
| CommScope Holding Company, Inc. | - | NasdaqGS:COMM |
| Extreme Networks, Inc. | - | NasdaqGS:EXTR |
| Ubiquiti Inc. | - | NYSE:UI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CSCO | JNPR | CMBM | COMM | EXTR | UI | |||
| NasdaqGS:CSCO | NYSE:JNPR | NasdaqGM:CMBM | NasdaqGS:COMM | NasdaqGS:EXTR | NYSE:UI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.3% | -3.6% | NM- | NM- | NM- | 1.6% | ||
| 3Y CAGR | -0.9% | 4.4% | NM- | NM- | NM- | -17.2% | ||
| Latest Twelve Months | -31.7% | -7.2% | -574.1% | 54.5% | -251.8% | 19.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.5% | 6.4% | -7.1% | -15.4% | -1.7% | 24.6% | ||
| Prior Fiscal Year | 22.1% | 5.6% | 6.8% | -25.4% | 5.9% | 21.0% | ||
| Latest Fiscal Year | 19.2% | 5.7% | -35.2% | -12.5% | -7.7% | 18.1% | ||
| Latest Twelve Months | 17.0% | 5.7% | -57.0% | -12.5% | -12.0% | 20.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.2x | 22.0x | -0.5x | 14.8x | -28.2x | 29.7x | ||
| Price / LTM Sales | 4.1x | 2.3x | 0.1x | 0.2x | 1.5x | 8.4x | ||
| LTM P/E Ratio | 24.1x | 39.9x | -0.1x | -1.4x | -12.4x | 40.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -12.4x | -0.1x | 39.9x | |||||
| Historical LTM P/E Ratio | 25.2x | 31.0x | 35.3x | |||||
| Selected P/E Multiple | 28.0x | 29.5x | 31.0x | |||||
| (x) LTM Net Income | 445 | 445 | 445 | |||||
| (=) Equity Value | 12,469 | 13,126 | 13,782 | |||||
| (/) Shares Outstanding | 60.5 | 60.5 | 60.5 | |||||
| Implied Value Range | 206.14 | 216.99 | 227.84 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 206.14 | 216.99 | 227.84 | 297.68 | ||||
| Upside / (Downside) | -30.8% | -27.1% | -23.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CSCO | JNPR | CMBM | COMM | EXTR | UI | |
| Value of Common Equity | 221,830 | 11,438 | 11 | 721 | 1,511 | 18,007 | |
| (/) Shares Outstanding | 3,978.3 | 333.2 | 28.2 | 216.6 | 132.8 | 60.5 | |
| Implied Stock Price | 55.76 | 34.33 | 0.39 | 3.33 | 11.38 | 297.68 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 55.76 | 34.33 | 0.39 | 3.33 | 11.38 | 297.68 | |
| 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 | |