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 Pb Multiple | 0.4x - 0.4x | 0.4x |
| Historical Pb Multiple | 0.2x - 2.8x | 0.5x |
| Fair Value | $0.12 - $0.14 | $0.13 |
| Upside | 20.4% - 33.0% | 26.7% |
| Benchmarks | - | Full Ticker |
| Netflix, Inc. | - | BMV:NFLX* |
| The Walt Disney Company | - | NEOE:DIS |
| Cineplex Inc. | - | TSX:CGX |
| Thunderbird Entertainment Group Inc. | - | TSXV:TBRD |
| OverActive Media Corp. | - | TSXV:OAM |
| Network Media Group Inc. | - | OTCPK:NETW.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NFLX * | DIS | CGX | TBRD | OAM | NETW.F | |||
| BMV:NFLX* | NEOE:DIS | TSX:CGX | TSXV:TBRD | TSXV:OAM | OTCPK:NETW.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 36.1% | -13.8% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 19.4% | 34.9% | NM- | -25.2% | NM- | NM- | ||
| Latest Twelve Months | 44.4% | 141.9% | 16.3% | 362.8% | -608.3% | -274.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.8% | 3.7% | -44.8% | 1.8% | -93.1% | -15.6% | ||
| Prior Fiscal Year | 16.0% | 2.6% | 9.9% | -3.0% | -79.7% | -4.5% | ||
| Latest Fiscal Year | 22.3% | 5.4% | -7.9% | 1.4% | -2.3% | -17.0% | ||
| Latest Twelve Months | 24.6% | 12.2% | -4.3% | 3.7% | -30.9% | -11.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 31.9% | 2.8% | -294.1% | 3.8% | -23.3% | -4.6% | ||
| Prior Fiscal Year | 26.1% | 2.4% | NM | -7.3% | -30.2% | -3.0% | ||
| Latest Twelve Months | 43.5% | 11.0% | NM | 9.9% | -18.0% | -11.6% | ||
| Next Fiscal Year | 43.0% | 10.3% | 18.9% | 8.2% | 2.2% | #NUM! | ||
| Two Fiscal Years Forward | 44.3% | 10.6% | -62.7% | 12.4% | 7.6% | -41.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 12.5x | 2.2x | 0.5x | 0.4x | 1.2x | 0.3x | ||
| Price / LTM EPS | 50.9x | 17.7x | -12.6x | 10.4x | -4.0x | -2.3x | ||
| Price / Book | 20.9x | 1.9x | -10.1x | 1.0x | 0.8x | 0.3x | ||
| Price / Fwd Book | 18.4x | 2.0x | -13.7x | 1.0x | 0.7x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -10.1x | 1.0x | 20.9x | |||||
| Historical P/B Ratio | 0.2x | 0.5x | 2.8x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) Book Value | 9 | 9 | 9 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NFLX * | DIS | CGX | TBRD | OAM | NETW.F | |
| Value of Common Equity | 520,939 | 208,421 | 760 | 74 | 37 | 3 | |
| (/) Shares Outstanding | 424.9 | 22,437.1 | 63.4 | 49.2 | 126.4 | 17.8 | |
| Implied Stock Price | 1,225.95 | 9.29 | 11.98 | 1.50 | 0.30 | 0.14 | |
| FX Conversion Rate to Trading Currency | 0.05 | 0.72 | 1.00 | 1.00 | 1.00 | 1.38 | |
| Implied Stock Price (Trading Cur) | 22,500.00 | 12.84 | 11.98 | 1.50 | 0.30 | 0.10 | |
| Trading Currency | MXN | CAD | CAD | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 0.05 | 0.72 | 1.00 | 1.00 | 1.00 | 1.38 | |