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 | 23.2x - 25.6x | 24.4x |
| Selected Fwd P/E Multiple | 11.0x - 12.2x | 11.6x |
| Fair Value | $4.18 - $4.62 | $4.40 |
| Upside | 20.5% - 33.1% | 26.8% |
| Benchmarks | - | Full Ticker |
| CDL Investments New Zealand Limited | - | NZSE:CDI |
| Shanghai Zhangjiang Hi-Tech Park Development Co., Ltd. | 60,089,500.0% | SHSE:600895 |
| Dream Unlimited Corp. | - | TSX:DRM |
| Israel Canada (T.R) Ltd | - | TASE:ISCN |
| DCI Advisors Limited | - | AIM:DCI |
| City Developments Limited | - | OTCPK:CDEV.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CDI | 600895 | DRM | ISCN | DCI | CDEV.F | |||
| NZSE:CDI | SHSE:600895 | TSX:DRM | TASE:ISCN | AIM:DCI | OTCPK:CDEV.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -14.7% | 11.0% | -10.8% | 12.4% | NM- | -19.1% | ||
| 3Y CAGR | -21.1% | 9.9% | 19.5% | -28.8% | NM- | 38.5% | ||
| Latest Twelve Months | 14.2% | 33.2% | 219.8% | 17.3% | -710.5% | -37.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 37.7% | 63.7% | 24.7% | 57.9% | -677.8% | -4.2% | ||
| Prior Fiscal Year | 43.7% | 46.8% | -30.3% | -10.2% | -1354.3% | 6.2% | ||
| Latest Fiscal Year | 31.4% | 49.5% | 30.1% | 41.1% | -3108.9% | 5.8% | ||
| Latest Twelve Months | 31.4% | 52.1% | 31.8% | 27.9% | -3108.9% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 90.6x | 15.8x | 112.5x | -10.1x | 20.6x | ||
| Price / LTM Sales | 4.8x | 24.5x | 1.7x | 9.8x | 87.0x | 1.7x | ||
| LTM P/E Ratio | 15.2x | 47.0x | 5.3x | 35.0x | -2.8x | 29.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.8x | 15.2x | 47.0x | |||||
| Historical LTM P/E Ratio | -8.2x | 6.0x | 29.2x | |||||
| Selected P/E Multiple | 23.2x | 24.4x | 25.6x | |||||
| (x) LTM Net Income | 191 | 191 | 191 | |||||
| (=) Equity Value | 4,419 | 4,652 | 4,885 | |||||
| (/) Shares Outstanding | 893.4 | 893.4 | 893.4 | |||||
| Implied Value Range | 4.95 | 5.21 | 5.47 | |||||
| FX Rate: SGD/USD | 1.3 | 1.3 | 1.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.85 | 4.06 | 4.26 | 3.47 | ||||
| Upside / (Downside) | 11.1% | 16.9% | 22.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CDI | 600895 | DRM | ISCN | DCI | CDEV.F | |
| Value of Common Equity | 234 | 54,452 | 897 | 5,096 | 50 | 3,979 | |
| (/) Shares Outstanding | 292.7 | 1,548.7 | 42.2 | 330.9 | 904.6 | 893.4 | |
| Implied Stock Price | 0.80 | 35.16 | 21.27 | 15.40 | 0.05 | 4.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | 1.28 | |
| Implied Stock Price (Trading Cur) | 0.80 | 35.16 | 21.27 | 15.40 | 0.05 | 3.47 | |
| Trading Currency | NZD | CNY | CAD | ILS | GBP | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | 1.28 | |