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 | 3.8x - 4.2x | 4.0x |
| Selected Fwd Ps Multiple | 3.7x - 4.1x | 3.9x |
| Fair Value | $108.50 - $119.92 | $114.21 |
| Upside | -7.9% - 1.8% | -3.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Landmark Bancorp, Inc. | - | NasdaqGM:LARK |
| Franklin Financial Services Corporation | - | NasdaqCM:FRAF |
| QNB Corp. | - | OTCPK:QNBC |
| Norwood Financial Corp. | - | NasdaqGM:NWFL |
| Fidelity D & D Bancorp, Inc. | - | NasdaqGM:FDBC |
| Honat Bancorp, Inc. | - | OTCPK:HONT |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| LARK | FRAF | QNBC | NWFL | FDBC | HONT | |||
| NasdaqGM:LARK | NasdaqCM:FRAF | OTCPK:QNBC | NasdaqGM:NWFL | NasdaqGM:FDBC | OTCPK:HONT | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.4% | 3.8% | 2.4% | 1.8% | 14.2% | 7.0% | ||
| 3Y CAGR | -1.1% | 1.6% | -1.1% | -11.4% | 0.5% | 5.7% | ||
| Latest Twelve Months | 3.6% | 5.2% | 8.7% | -25.2% | 9.8% | 4.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 25.2% | 23.9% | 27.0% | 29.8% | 28.1% | 32.3% | ||
| Prior Fiscal Year | 21.8% | 20.7% | 20.7% | 25.9% | 25.2% | 32.9% | ||
| Latest Fiscal Year | 22.4% | 16.0% | 23.0% | -0.3% | 26.2% | 32.0% | ||
| Latest Twelve Months | 22.4% | 16.0% | 23.0% | -0.3% | 26.2% | 32.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 2.7x | 2.3x | 2.6x | 4.3x | 2.9x | 4.1x | ||
| LTM P/E Ratio | 12.3x | 14.2x | 11.3x | -1292.0x | 11.0x | 13.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.3x | 2.7x | 4.3x | |||||
| Historical LTM P/S Ratio | 4.1x | 5.0x | 5.7x | |||||
| Selected Price / Sales Multiple | 3.8x | 4.0x | 4.2x | |||||
| (x) LTM Sales | 41 | 41 | 41 | |||||
| (=) Equity Value | 155 | 163 | 171 | |||||
| (/) Shares Outstanding | 1.4 | 1.4 | 1.4 | |||||
| Implied Value Range | 108.00 | 113.68 | 119.36 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 108.00 | 113.68 | 119.36 | 117.75 | ||||
| Upside / (Downside) | -8.3% | -3.5% | 1.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LARK | FRAF | QNBC | NWFL | FDBC | HONT | |
| Value of Common Equity | 159 | 158 | 130 | 207 | 219 | 169 | |
| (/) Shares Outstanding | 5.8 | 4.4 | 3.7 | 9.2 | 5.8 | 1.4 | |
| Implied Stock Price | 27.55 | 35.47 | 35.00 | 22.45 | 37.53 | 117.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 27.55 | 35.47 | 35.00 | 22.45 | 37.53 | 117.75 | |
| 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 | |