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 | 22.7x - 25.1x | 23.9x |
| Selected Fwd P/E Multiple | 9.8x - 10.9x | 10.4x |
| Fair Value | $0.59 - $0.65 | $0.62 |
| Upside | 47.5% - 63.0% | 55.3% |
| Benchmarks | - | Full Ticker |
| Parks! America, Inc. | - | OTCPK:PRKA.D |
| Dave & Buster's Entertainment, Inc. | - | NasdaqGS:PLAY |
| Red Robin Gourmet Burgers, Inc. | - | NasdaqGS:RRGB |
| Scientific Energy, Inc. | - | OTCPK:SCGY |
| First Watch Restaurant Group, Inc. | - | NasdaqGS:FWRG |
| NagaCorp Ltd. | - | OTCPK:NGCR.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PRKA.D | PLAY | RRGB | SCGY | FWRG | NGCR.F | |||
| OTCPK:PRKA.D | NasdaqGS:PLAY | NasdaqGS:RRGB | OTCPK:SCGY | NasdaqGS:FWRG | OTCPK:NGCR.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -10.3% | NM- | NM- | NM- | -26.8% | ||
| 3Y CAGR | NM- | -18.8% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 24.0% | -54.1% | -265.3% | 235.9% | -53.2% | -38.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.3% | -1.0% | -8.7% | -3.0% | -0.3% | 10.7% | ||
| Prior Fiscal Year | -5.1% | 5.8% | -1.6% | -8.5% | 2.8% | 35.4% | ||
| Latest Fiscal Year | -11.0% | 2.7% | -6.2% | 5.4% | 1.9% | 20.7% | ||
| Latest Twelve Months | -5.4% | 2.7% | -6.2% | 5.5% | 1.0% | 20.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.7x | 8.5x | 16.2x | 125.4x | 18.7x | 8.0x | ||
| Price / LTM Sales | 2.9x | 0.3x | 0.0x | 6.5x | 0.9x | 3.7x | ||
| LTM P/E Ratio | -54.1x | 11.8x | -0.6x | 116.9x | 89.6x | 17.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -54.1x | 11.8x | 116.9x | |||||
| Historical LTM P/E Ratio | -53.1x | 17.7x | 85.7x | |||||
| Selected P/E Multiple | 22.7x | 23.9x | 25.1x | |||||
| (x) LTM Net Income | 110 | 110 | 110 | |||||
| (=) Equity Value | 2,490 | 2,621 | 2,752 | |||||
| (/) Shares Outstanding | 4,423.0 | 4,423.0 | 4,423.0 | |||||
| Implied Value Range | 0.56 | 0.59 | 0.62 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.56 | 0.59 | 0.62 | 0.40 | ||||
| Upside / (Downside) | 40.7% | 48.2% | 55.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PRKA.D | PLAY | RRGB | SCGY | FWRG | NGCR.F | |
| Value of Common Equity | 29 | 685 | 49 | 395 | 962 | 1,769 | |
| (/) Shares Outstanding | 0.8 | 34.5 | 17.7 | 263.3 | 61.0 | 4,423.0 | |
| Implied Stock Price | 38.00 | 19.86 | 2.78 | 1.50 | 15.77 | 0.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 38.00 | 19.86 | 2.78 | 1.50 | 15.77 | 0.40 | |
| 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 | |