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 | -11.6x - -12.8x | -12.2x |
| Selected Fwd EBIT Multiple | -28.8x - -31.8x | -30.3x |
| Fair Value | $1.87 - $2.23 | $2.05 |
| Upside | -54.1% - -45.1% | -49.6% |
| Benchmarks | Ticker | Full Ticker |
| DHI Group, Inc. | DHX | NYSE:DHX |
| WEBTOON Entertainment Inc. | WBTN | NasdaqGS:WBTN |
| Nextdoor Holdings, Inc. | NXDR | NYSE:NXDR |
| BuzzFeed, Inc. | BZFD | NasdaqCM:BZFD |
| Ziff Davis, Inc. | ZD | NasdaqGS:ZD |
| ZipRecruiter, Inc. | ZIP | NYSE:ZIP |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| DHX | WBTN | NXDR | BZFD | ZD | ZIP | ||
| NYSE:DHX | NasdaqGS:WBTN | NYSE:NXDR | NasdaqCM:BZFD | NasdaqGS:ZD | NYSE:ZIP | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -9.2% | NM- | NM- | NM- | 16.0% | NM- | |
| 3Y CAGR | 254.4% | NM- | NM- | NM- | 0.0% | NM- | |
| Latest Twelve Months | -28.1% | 42.9% | 63.8% | 57.9% | 6.2% | -141.8% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 3.8% | -4.8% | -57.2% | -7.4% | 13.9% | 8.3% | |
| Prior Fiscal Year | 5.7% | -2.2% | -73.8% | -16.5% | 13.9% | 14.6% | |
| Latest Fiscal Year | 5.2% | -5.0% | -38.8% | -10.9% | 14.2% | 0.3% | |
| Latest Twelve Months | 5.4% | -2.8% | -23.8% | -5.0% | 13.9% | -5.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.89x | 1.22x | 1.16x | 0.60x | 1.16x | 1.10x | |
| EV / LTM EBITDA | 5.0x | -504.8x | -5.1x | -40.2x | 3.9x | -22.3x | |
| EV / LTM EBIT | 16.7x | -43.6x | -4.9x | -11.8x | 8.3x | -19.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -43.6x | -4.9x | 16.7x | ||||
| Historical EV / LTM EBIT | 14.0x | 23.8x | 88.6x | ||||
| Selected EV / LTM EBIT | -11.6x | -12.2x | -12.8x | ||||
| (x) LTM EBIT | (26) | (26) | (26) | ||||
| (=) Implied Enterprise Value | 297 | 312 | 328 | ||||
| (-) Non-shareholder Claims * | (137) | (137) | (137) | ||||
| (=) Equity Value | 160 | 175 | 191 | ||||
| (/) Shares Outstanding | 85.5 | 85.5 | 85.5 | ||||
| Implied Value Range | 1.87 | 2.05 | 2.23 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1.87 | 2.05 | 2.23 | 4.07 | |||
| Upside / (Downside) | -54.1% | -49.6% | -45.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | DHX | WBTN | NXDR | BZFD | ZD | ZIP | |
| Enterprise Value | 120 | 1,672 | 289 | 116 | 1,672 | 485 | |
| (+) Cash & Short Term Investments | 3 | 585 | 413 | 30 | 457 | 421 | |
| (+) Investments & Other | 2 | 161 | 0 | 0 | 140 | 0 | |
| (-) Debt | (40) | (28) | (37) | (83) | (901) | (558) | |
| (-) Other Liabilities | 0 | (87) | 0 | (3) | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 85 | 2,303 | 666 | 60 | 1,369 | 348 | |
| (/) Shares Outstanding | 45.1 | 130.6 | 387.3 | 37.0 | 41.0 | 85.5 | |
| Implied Stock Price | 1.88 | 17.63 | 1.72 | 1.63 | 33.38 | 4.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.88 | 17.63 | 1.72 | 1.63 | 33.38 | 4.07 | |
| 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 | |