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 | -119.2x - -131.8x | -125.5x |
| Selected Fwd P/E Multiple | 36.5x - 40.3x | 38.4x |
| Fair Value | $9.27 - $10.25 | $9.76 |
| Upside | -13.9% - -4.8% | -9.3% |
| Benchmarks | - | Full Ticker |
| Everspin Technologies, Inc. | - | DB:E5N |
| Silicon Laboratories Inc. | - | DB:LA5 |
| STMicroelectronics N.V. | - | ENXTPA:STMPA |
| Synaptics Incorporated | - | DB:SJN |
| Semtech Corporation | - | DB:SM2 |
| Nordic Semiconductor ASA | - | OTCPK:NDCV.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| E5N | LA5 | STMPA | SJN | SM2 | NDCV.F | |||
| DB:E5N | DB:LA5 | ENXTPA:STMPA | DB:SJN | DB:SM2 | OTCPK:NDCV.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 8.6% | NM- | NM- | NM- | ||
| 3Y CAGR | -43.6% | NM- | -8.0% | 16.4% | NM- | NM- | ||
| Latest Twelve Months | -102.3% | -453.4% | -70.1% | 255.7% | 85.2% | 45.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 52.3% | 17.4% | 8.8% | -22.0% | 6.2% | ||
| Prior Fiscal Year | 14.2% | -4.4% | 24.4% | 5.4% | -125.7% | 1.4% | ||
| Latest Fiscal Year | 1.5% | -32.7% | 11.7% | 13.1% | -17.8% | -7.5% | ||
| Latest Twelve Months | -0.4% | -32.7% | 8.9% | 15.9% | -17.8% | -2.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -15.1x | -29.4x | 6.5x | 36.3x | 32.3x | 235.2x | ||
| Price / LTM Sales | 2.7x | 6.5x | 1.7x | 2.2x | 3.3x | 3.6x | ||
| LTM P/E Ratio | -729.3x | -19.9x | 19.4x | 14.0x | -18.8x | -184.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -729.3x | -18.8x | 19.4x | |||||
| Historical LTM P/E Ratio | -36.0x | 46.2x | 125.1x | |||||
| Selected P/E Multiple | -119.2x | -125.5x | -131.8x | |||||
| (x) LTM Net Income | (12) | (12) | (12) | |||||
| (=) Equity Value | 1,386 | 1,459 | 1,532 | |||||
| (/) Shares Outstanding | 191.0 | 191.0 | 191.0 | |||||
| Implied Value Range | 7.25 | 7.64 | 8.02 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.25 | 7.64 | 8.02 | 10.77 | ||||
| Upside / (Downside) | -32.6% | -29.1% | -25.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | E5N | LA5 | STMPA | SJN | SM2 | NDCV.F | |
| Value of Common Equity | 130 | 3,764 | 21,307 | 2,276 | 2,995 | 2,057 | |
| (/) Shares Outstanding | 22.5 | 32.5 | 892.7 | 38.5 | 86.6 | 191.0 | |
| Implied Stock Price | 5.80 | 115.91 | 23.87 | 59.04 | 34.57 | 10.77 | |
| FX Conversion Rate to Trading Currency | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.15 | 103.00 | 21.21 | 52.46 | 30.72 | 10.77 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.00 | |