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 Ps Multiple | 1.9x - 2.1x | 2.0x |
| Selected Fwd Ps Multiple | 1.5x - 1.7x | 1.6x |
| Fair Value | $5.34 - $5.90 | $5.62 |
| Upside | 54.0% - 70.2% | 62.1% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CDI | 600895 | DRM | ISCN | DCI | CDEV.F | |||
| NZSE:CDI | SHSE:600895 | TSX:DRM | TASE:ISCN | AIM:DCI | OTCPK:CDEV.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -11.7% | 6.1% | 1.5% | 15.9% | -38.2% | -0.9% | ||
| 3Y CAGR | -18.9% | -1.8% | 24.2% | 11.2% | -50.5% | 7.6% | ||
| Latest Twelve Months | 30.4% | -19.4% | 13.0% | -3.5% | 253.1% | -33.8% | ||
| 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 | 35.1% | 52.1% | 31.8% | 27.9% | -3108.9% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.0x | 91.5x | 15.9x | 110.3x | -10.5x | 21.2x | ||
| Price / LTM Sales | 4.8x | 24.8x | 1.6x | 9.4x | 89.6x | 1.8x | ||
| LTM P/E Ratio | 15.2x | 47.6x | 5.2x | 33.6x | -2.9x | 31.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.6x | 9.4x | 89.6x | |||||
| Historical LTM P/S Ratio | 1.3x | 2.4x | 2.8x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 3,271 | 3,271 | 3,271 | |||||
| (=) Equity Value | 6,186 | 6,511 | 6,837 | |||||
| (/) Shares Outstanding | 893.4 | 893.4 | 893.4 | |||||
| Implied Value Range | 6.92 | 7.29 | 7.65 | |||||
| FX Rate: SGD/USD | 1.3 | 1.3 | 1.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.41 | 5.69 | 5.98 | 3.47 | ||||
| Upside / (Downside) | 55.9% | 64.1% | 72.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CDI | 600895 | DRM | ISCN | DCI | CDEV.F | |
| Value of Common Equity | 227 | 54,576 | 901 | 4,897 | 51 | 3,968 | |
| (/) Shares Outstanding | 292.7 | 1,548.7 | 42.2 | 330.9 | 904.6 | 893.4 | |
| Implied Stock Price | 0.78 | 35.24 | 21.36 | 14.80 | 0.06 | 4.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | 1.28 | |
| Implied Stock Price (Trading Cur) | 0.78 | 35.24 | 21.36 | 14.80 | 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 | 1.16 | 1.28 | |