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 - 0.5x | 0.4x |
Historical Pb Multiple | 0.2x - 2.8x | 0.5x |
Fair Value | $0.16 - $0.18 | $0.17 |
Upside | 38.2% - 52.7% | 45.4% |
Benchmarks | - | Full Ticker |
Netflix, Inc. | - | BMV:NFLX* |
The Walt Disney Company | - | NEOE:DIS |
Cineplex Inc. | - | TSX:CGX |
Thunderbird Entertainment Group Inc. | - | TSXV:TBRD |
Icarus Capital Corp. | - | TSXV:ICRS |
Network Media Group Inc. | - | OTCPK:NETW.F |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
NFLX * | DIS | CGX | TBRD | ICRS | NETW.F | |||
BMV:NFLX* | NEOE:DIS | TSX:CGX | TSXV:TBRD | TSXV:ICRS | 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% | 425.7% | -173.3% | 362.8% | -72.4% | -445.0% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 16.8% | 3.0% | -45.7% | 1.8% | -31.1% | -14.1% | ||
Prior Fiscal Year | 16.0% | 2.6% | 9.9% | -3.0% | NA | -4.5% | ||
Latest Fiscal Year | 22.3% | 5.4% | -7.9% | 1.4% | -49.7% | -17.0% | ||
Latest Twelve Months | 24.6% | 9.5% | -6.1% | 3.7% | -25.9% | -9.5% | ||
Return on Equity | ||||||||
5 Year Average Margin | 31.9% | 2.2% | -267.4% | 3.8% | -4020.2% | -1.6% | ||
Prior Fiscal Year | 26.1% | 2.4% | NM | -7.3% | -289.2% | -3.0% | ||
Latest Twelve Months | 43.5% | 8.8% | -2634.6% | 9.9% | -307.5% | -10.5% | ||
Next Fiscal Year | 43.0% | 10.2% | -7.2% | 8.2% | #NUM! | #NUM! | ||
Two Fiscal Years Forward | 44.3% | 10.5% | -114.7% | 12.4% | 277.5% | -41.7% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 12.1x | 2.3x | 0.5x | 0.4x | 0.1x | 0.3x | ||
Price / LTM EPS | 49.1x | 24.3x | -8.8x | 12.1x | -0.4x | -3.0x | ||
Price / Book | 20.2x | 2.1x | -9.4x | 1.1x | -1.1x | 0.3x | ||
Price / Fwd Book | 17.6x | 2.1x | -16.3x | 1.2x | 1.4x | 0.3x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -9.4x | 1.1x | 20.2x | |||||
Historical P/B Ratio | 0.2x | 0.5x | 2.8x | |||||
Selected P/B Multiple | 0.4x | 0.4x | 0.5x | |||||
(x) Book Value | 9 | 9 | 9 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | NFLX * | DIS | CGX | TBRD | ICRS | NETW.F | |
Value of Common Equity | 496,534 | 222,965 | 705 | 89 | 0 | 3 | |
(/) Shares Outstanding | 424.9 | 22,240.8 | 63.4 | 49.4 | 8.6 | 17.8 | |
Implied Stock Price | 1,168.52 | 10.03 | 11.12 | 1.80 | 0.02 | 0.16 | |
FX Conversion Rate to Trading Currency | 0.05 | 0.73 | 1.00 | 1.00 | 1.00 | 1.38 | |
Implied Stock Price (Trading Cur) | 21,930.96 | 13.79 | 11.12 | 1.80 | 0.02 | 0.12 | |
Trading Currency | MXN | CAD | CAD | CAD | CAD | USD | |
FX Rate to Reporting Currency | 0.05 | 0.73 | 1.00 | 1.00 | 1.00 | 1.38 |