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 | -21.1x - -23.3x | -22.2x |
| Selected Fwd P/E Multiple | -23.2x - -25.7x | -24.5x |
| Fair Value | $0.21 - $0.23 | $0.22 |
| Upside | -23.1% - -15.1% | -19.1% |
| Benchmarks | - | Full Ticker |
| Titanium Transportation Group Inc. | - | OTCPK:TTNM.F |
| Cargojet Inc. | - | OTCPK:CGJT.F |
| Unique Logistics International, Inc. | - | OTCPK:UNQL |
| Shengfeng Development Limited | - | NasdaqCM:SFWL |
| Reysas Tasimacilik ve Lojistik Ticaret A.S. | - | OTCPK:RYSK.F |
| PUDO Inc. | - | OTCPK:PDPT.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TTNM.F | CGJT.F | UNQL | SFWL | RYSK.F | PDPT.F | |||
| OTCPK:TTNM.F | OTCPK:CGJT.F | OTCPK:UNQL | NasdaqCM:SFWL | OTCPK:RYSK.F | OTCPK:PDPT.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 56.4% | NM- | 41.6% | 193.5% | NM- | ||
| 3Y CAGR | NM- | -13.5% | NM- | 16.4% | NM- | NM- | ||
| Latest Twelve Months | -323.3% | 215.3% | 156.8% | 5.7% | 30.3% | 32.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.1% | 8.0% | -2.2% | 2.1% | 8.0% | -57.6% | ||
| Prior Fiscal Year | 2.3% | 4.3% | 2.5% | 2.5% | 11.1% | -8.6% | ||
| Latest Fiscal Year | -4.6% | 10.8% | -2.7% | 2.2% | 12.1% | -15.3% | ||
| Latest Twelve Months | -4.6% | 12.2% | 1.5% | 2.2% | 12.1% | -10.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.3x | 8.0x | 23.8x | 5.5x | 7.7x | -32.6x | ||
| Price / LTM Sales | 0.1x | 1.3x | 0.0x | 0.2x | 2.8x | 3.5x | ||
| LTM P/E Ratio | -2.8x | 10.7x | 0.4x | 7.6x | 23.0x | -34.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.8x | 7.6x | 23.0x | |||||
| Historical LTM P/E Ratio | -91.8x | -15.2x | -11.8x | |||||
| Selected P/E Multiple | -21.1x | -22.2x | -23.3x | |||||
| (x) LTM Net Income | (0) | (0) | (0) | |||||
| (=) Equity Value | 8 | 8 | 8 | |||||
| (/) Shares Outstanding | 33.3 | 33.3 | 33.3 | |||||
| Implied Value Range | 0.23 | 0.24 | 0.25 | |||||
| FX Rate: CAD/USD | 1.4 | 1.4 | 1.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.16 | 0.17 | 0.18 | 0.27 | ||||
| Upside / (Downside) | -39.4% | -36.2% | -33.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TTNM.F | CGJT.F | UNQL | SFWL | RYSK.F | PDPT.F | |
| Value of Common Equity | 61 | 1,326 | 2 | 82 | 7,561 | 12 | |
| (/) Shares Outstanding | 45.4 | 15.5 | 799.1 | 82.5 | 489.2 | 33.3 | |
| Implied Stock Price | 1.35 | 85.43 | 0.00 | 1.00 | 15.46 | 0.37 | |
| FX Conversion Rate to Trading Currency | 1.38 | 1.38 | 1.00 | 1.00 | 38.64 | 1.38 | |
| Implied Stock Price (Trading Cur) | 0.97 | 61.77 | 0.00 | 1.00 | 0.40 | 0.27 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.38 | 1.38 | 1.00 | 1.00 | 38.64 | 1.38 | |