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 Revenue Multiple | 1.3x - 1.4x | 1.4x |
| Selected Fwd Revenue Multiple | 1.1x - 1.2x | 1.2x |
| Fair Value | $5.31 - $5.97 | $5.64 |
| Upside | 0.0% - 12.4% | 6.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| DHI Group, Inc. | DHX | NYSE:DHX |
| Snap Inc. | SNAP | NYSE:SNAP |
| IZEA Worldwide, Inc. | IZEA | NasdaqCM:IZEA |
| Nextdoor Holdings, Inc. | KIND | NYSE:KIND |
| GameSquare Holdings, Inc. | GAME | NasdaqCM:GAME |
| ZipRecruiter, Inc. | ZIP | NYSE:ZIP |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| DHX | SNAP | IZEA | KIND | GAME | ZIP | |||
| NYSE:DHX | NYSE:SNAP | NasdaqCM:IZEA | NYSE:KIND | NasdaqCM:GAME | NYSE:ZIP | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 3.9% | 25.6% | 13.6% | 24.5% | NM- | 2.0% | ||
| 3Y CAGR | 5.8% | 9.2% | 6.1% | 8.8% | 112.3% | -13.8% | ||
| Latest Twelve Months | -7.4% | 14.9% | 7.2% | 12.0% | 132.9% | -20.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 4.0% | -25.7% | -26.9% | -59.0% | -102.4% | 9.1% | ||
| Prior Fiscal Year | 5.7% | -30.4% | -26.7% | -73.8% | -35.8% | 14.6% | ||
| Latest Fiscal Year | 5.2% | -13.4% | -42.8% | -38.8% | -26.9% | 0.3% | ||
| Latest Twelve Months | 4.5% | -11.7% | -32.4% | -35.6% | -26.9% | -2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.90x | 2.74x | -0.08x | 0.69x | 0.52x | 1.25x | ||
| EV / LTM EBIT | 19.8x | -23.5x | 0.2x | -1.9x | -1.9x | -60.8x | ||
| Price / LTM Sales | 0.62x | 2.59x | 1.34x | 2.22x | 0.26x | 1.07x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.08x | 0.69x | 2.74x | |||||
| Historical EV / LTM Revenue | 1.53x | 1.93x | 4.30x | |||||
| Selected EV / LTM Revenue | 1.29x | 1.36x | 1.42x | |||||
| (x) LTM Revenue | 462 | 462 | 462 | |||||
| (=) Implied Enterprise Value | 595 | 626 | 657 | |||||
| (-) Non-shareholder Claims * | (84) | (84) | (84) | |||||
| (=) Equity Value | 511 | 542 | 573 | |||||
| (/) Shares Outstanding | 92.9 | 92.9 | 92.9 | |||||
| Implied Value Range | 5.50 | 5.83 | 6.17 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.50 | 5.83 | 6.17 | 5.31 | ||||
| Upside / (Downside) | 3.5% | 9.8% | 16.2% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | DHX | SNAP | IZEA | KIND | GAME | ZIP | |
| Enterprise Value | 124 | 15,166 | (3) | 172 | 50 | 577 | |
| (+) Cash & Short Term Investments | 3 | 3,207 | 52 | 418 | 12 | 468 | |
| (+) Investments & Other | 2 | 177 | 0 | 0 | 2 | 0 | |
| (-) Debt | (43) | (4,211) | 0 | (39) | (24) | (552) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (15) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 85 | 14,339 | 49 | 551 | 26 | 493 | |
| (/) Shares Outstanding | 45.9 | 1,671.2 | 16.9 | 382.6 | 38.9 | 92.9 | |
| Implied Stock Price | 1.85 | 8.58 | 2.92 | 1.44 | 0.66 | 5.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.85 | 8.58 | 2.92 | 1.44 | 0.66 | 5.31 | |
| 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 | |