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 EBITDA Multiple | 30.4x - 33.7x | 32.1x |
| Selected Fwd EBITDA Multiple | 14.5x - 16.0x | 15.2x |
| Fair Value | $27.50 - $30.79 | $29.14 |
| Upside | -26.4% - -17.6% | -22.0% |
| Benchmarks | Ticker | Full Ticker |
| CoStar Group, Inc. | CSGP * | BMV:CSGP* |
| Bridgemarq Real Estate Services Inc. | BRE | TSX:BRE |
| StorageVault Canada Inc. | SVI | TSX:SVI |
| Information Services Corporation | ISC | TSX:ISC |
| Melcor Developments Ltd. | MRD | TSX:MRD |
| Altus Group Limited | ASGT.F | OTCPK:ASGT.F |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| CSGP * | BRE | SVI | ISC | MRD | ASGT.F | ||
| BMV:CSGP* | TSX:BRE | TSX:SVI | TSX:ISC | TSX:MRD | OTCPK:ASGT.F | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -19.4% | 1.4% | 17.7% | 16.5% | 11.2% | -5.3% | |
| 3Y CAGR | -35.8% | 0.9% | 16.4% | 8.8% | 2.5% | -11.0% | |
| Latest Twelve Months | -35.2% | 12.6% | 4.6% | 14.4% | 6.6% | 79.2% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 21.0% | 49.4% | 53.3% | 30.0% | 37.7% | 13.1% | |
| Prior Fiscal Year | 15.9% | 53.5% | 55.3% | 30.1% | 38.3% | 6.6% | |
| Latest Fiscal Year | 5.5% | 8.3% | 55.2% | 29.9% | 36.8% | 11.6% | |
| Latest Twelve Months | 6.5% | 8.3% | 54.6% | 29.9% | 36.8% | 11.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 10.29x | 0.60x | 11.18x | 2.66x | 2.82x | 4.99x | |
| EV / LTM EBITDA | 158.0x | 7.2x | 20.5x | 8.9x | 7.7x | 43.1x | |
| EV / LTM EBIT | 1297.7x | 12.6x | 48.2x | 12.3x | 7.7x | 65.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 7.2x | 8.9x | 158.0x | ||||
| Historical EV / LTM EBITDA | 24.5x | 35.9x | 43.1x | ||||
| Selected EV / LTM EBITDA | 30.4x | 32.1x | 33.7x | ||||
| (x) LTM EBITDA | 60 | 60 | 60 | ||||
| (=) Implied Enterprise Value | 1,832 | 1,928 | 2,024 | ||||
| (-) Non-shareholder Claims * | (238) | (238) | (238) | ||||
| (=) Equity Value | 1,594 | 1,690 | 1,787 | ||||
| (/) Shares Outstanding | 45.2 | 45.2 | 45.2 | ||||
| Implied Value Range | 35.30 | 37.43 | 39.57 | ||||
| FX Rate: CAD/USD | 1.4 | 1.4 | 1.4 | Market Price | |||
| Implied Value Range (Trading Cur) | 25.36 | 26.89 | 28.43 | 37.36 | |||
| Upside / (Downside) | -32.1% | -28.0% | -23.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CSGP * | BRE | SVI | ISC | MRD | ASGT.F | |
| Enterprise Value | 31,651 | 210 | 3,460 | 650 | 984 | 2,586 | |
| (+) Cash & Short Term Investments | 3,966 | 9 | 18 | 21 | 66 | 42 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 40 | |
| (-) Debt | (1,120) | (87) | (2,082) | (175) | (611) | (320) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (68) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 34,498 | 132 | 1,396 | 496 | 371 | 2,348 | |
| (/) Shares Outstanding | 421.9 | 9.2 | 365.5 | 18.5 | 30.3 | 45.2 | |
| Implied Stock Price | 81.77 | 14.40 | 3.82 | 26.80 | 12.24 | 52.01 | |
| FX Conversion Rate to Trading Currency | 0.05 | 1.00 | 1.00 | 1.00 | 1.00 | 1.39 | |
| Implied Stock Price (Trading Cur) | 1,597.37 | 14.40 | 3.82 | 26.80 | 12.24 | 37.36 | |
| Trading Currency | MXN | CAD | CAD | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 0.05 | 1.00 | 1.00 | 1.00 | 1.00 | 1.39 | |