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 Ps Multiple | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | $3.56 - $3.93 | $3.75 |
| Upside | 36.8% - 51.3% | 44.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Haivision Systems Inc. | - | OTCPK:HAIV.F |
| Harmonic Inc. | - | NasdaqGS:HLIT |
| Clearfield, Inc. | - | NasdaqGM:CLFD |
| Viavi Solutions Inc. | - | NasdaqGS:VIAV |
| Comtech Telecommunications Corp. | - | NasdaqGS:CMTL |
| Vislink Technologies, Inc. | - | OTCPK:VISL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HAIV.F | HLIT | CLFD | VIAV | CMTL | VISL | |||
| OTCPK:HAIV.F | NasdaqGS:HLIT | NasdaqGM:CLFD | NasdaqGS:VIAV | NasdaqGS:CMTL | OTCPK:VISL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.8% | 11.0% | 14.4% | -2.4% | -4.3% | -6.4% | ||
| 3Y CAGR | 11.8% | 10.2% | 5.8% | -5.9% | -2.4% | 6.3% | ||
| Latest Twelve Months | -12.3% | 11.6% | -22.6% | -0.7% | -13.1% | 21.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.4% | 3.0% | 9.3% | 1.9% | -11.1% | -51.7% | ||
| Prior Fiscal Year | -0.9% | 13.8% | 12.1% | 2.3% | -6.2% | -48.2% | ||
| Latest Fiscal Year | 3.6% | 5.8% | -7.5% | -2.6% | -25.1% | -33.2% | ||
| Latest Twelve Months | 1.9% | 5.8% | -5.4% | -3.9% | -56.4% | -26.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.2x | 10.1x | -19.7x | 28.2x | -44.2x | 0.2x | ||
| Price / LTM Sales | 0.9x | 1.5x | 2.1x | 2.1x | 0.1x | 0.2x | ||
| LTM P/E Ratio | 45.7x | 25.9x | -39.2x | -53.4x | -0.1x | -0.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.5x | 2.1x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.8x | 1.8x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 32 | 32 | 32 | |||||
| (=) Equity Value | 9 | 9 | 10 | |||||
| (/) Shares Outstanding | 2.5 | 2.5 | 2.5 | |||||
| Implied Value Range | 3.60 | 3.79 | 3.98 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.60 | 3.79 | 3.98 | 2.60 | ||||
| Upside / (Downside) | 38.5% | 45.8% | 53.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HAIV.F | HLIT | CLFD | VIAV | CMTL | VISL | |
| Value of Common Equity | 112 | 966 | 357 | 2,135 | 37 | 6 | |
| (/) Shares Outstanding | 28.1 | 117.1 | 14.1 | 222.1 | 29.3 | 2.5 | |
| Implied Stock Price | 3.99 | 8.25 | 25.24 | 9.61 | 1.27 | 2.60 | |
| FX Conversion Rate to Trading Currency | 1.42 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.81 | 8.25 | 25.24 | 9.61 | 1.27 | 2.60 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.42 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |