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 EBIT Multiple | -0.1x - -0.1x | -0.1x |
| Selected Fwd EBIT Multiple | 0.6x - 0.6x | 0.6x |
| Fair Value | $0.00021 - $0.00044 | $0.00033 |
| Upside | -46.6% - 10.7% | -18.0% |
| Benchmarks | Ticker | Full Ticker |
| Howard Hughes Holdings Inc. | HHH | NYSE:HHH |
| Alset Inc. | AEI | NasdaqCM:AEI |
| CBRE Group, Inc. | CBRE | NYSE:CBRE |
| CONX Corp. | CNXX | OTCPK:CNXX |
| Redfin Corporation | RDFN | NasdaqGS:RDFN |
| Kid Castle Educational Corporation | KDCE | OTCPK:KDCE |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| HHH | AEI | CBRE | CNXX | RDFN | KDCE | ||
| NYSE:HHH | NasdaqCM:AEI | NYSE:CBRE | OTCPK:CNXX | NasdaqGS:RDFN | OTCPK:KDCE | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 33.2% | NM- | 1.7% | NM- | NM- | NM- | |
| 3Y CAGR | 38.6% | NM- | -2.5% | NM- | NM- | NM- | |
| Latest Twelve Months | 179.6% | -23.9% | 22.8% | -251.8% | 28.8% | -12.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 10.6% | -63.2% | 4.7% | -475.4% | -12.4% | -342.2% | |
| Prior Fiscal Year | 21.1% | -9.1% | 3.7% | NA | -21.5% | 19.8% | |
| Latest Fiscal Year | 30.7% | -11.8% | 4.1% | NA | -14.3% | 0.1% | |
| Latest Twelve Months | 30.7% | -11.8% | 4.1% | -326.0% | -14.3% | 151.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 4.41x | -1.33x | 1.10x | -117.36x | 1.92x | -0.11x | |
| EV / LTM EBITDA | 10.8x | 22.1x | 18.3x | NA | -18.7x | -0.1x | |
| EV / LTM EBIT | 14.4x | 11.2x | 27.1x | 36.0x | -13.4x | -0.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -13.4x | 14.4x | 36.0x | ||||
| Historical EV / LTM EBIT | -89.3x | -1.8x | 2.1x | ||||
| Selected EV / LTM EBIT | -0.1x | -0.1x | -0.1x | ||||
| (x) LTM EBIT | (1) | (1) | (1) | ||||
| (=) Implied Enterprise Value | 0 | 0 | 0 | ||||
| (-) Non-shareholder Claims * | (0) | (0) | (0) | ||||
| (=) Equity Value | 0 | 0 | 0 | ||||
| (/) Shares Outstanding | 22.3 | 22.3 | 22.3 | ||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Upside / (Downside) | -44.4% | -15.6% | 13.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | HHH | AEI | CBRE | CNXX | RDFN | KDCE | |
| Enterprise Value | 7,721 | (28) | 39,162 | (147) | 1,973 | 0 | |
| (+) Cash & Short Term Investments | 596 | 49 | 1,114 | 176 | 128 | 0 | |
| (+) Investments & Other | 179 | 0 | 1,443 | 0 | 0 | 0 | |
| (-) Debt | (5,133) | (3) | (5,859) | 0 | (995) | (0) | |
| (-) Other Liabilities | (66) | (9) | (781) | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | (0) | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 3,298 | 9 | 35,079 | 29 | 1,106 | 0 | |
| (/) Shares Outstanding | 50.0 | 10.7 | 295.6 | 18.9 | 127.8 | 22.3 | |
| Implied Stock Price | 65.91 | 0.84 | 118.68 | 1.52 | 8.66 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 65.91 | 0.84 | 118.68 | 1.52 | 8.66 | 0.00 | |
| 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 | |