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 | 0.0x - 0.1x | 0.1x |
| Historical Pb Multiple | -93,719.0x - 11.4x | 0.3x |
| Fair Value | $0.0010 - $0.0012 | $0.0011 |
| Upside | -54.6% - -49.8% | -52.2% |
| Benchmarks | - | Full Ticker |
| Shake Shack Inc. | - | NYSE:SHAK |
| Skylark Holdings Co., Ltd. | - | OTCPK:SKLY.F |
| Yoshinoya Holdings Co., Ltd. | - | OTCPK:YNOY.F |
| Yum! Brands, Inc. | - | NYSE:YUM |
| McDonald's Corporation | - | NYSE:MCD |
| WB Burgers Asia, Inc. | - | OTCPK:WBBA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SHAK | SKLY.F | YNOY.F | YUM | MCD | WBBA | |||
| NYSE:SHAK | OTCPK:SKLY.F | OTCPK:YNOY.F | NYSE:YUM | NYSE:MCD | OTCPK:WBBA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -12.4% | 8.0% | NM- | 2.8% | 6.4% | NM- | ||
| 3Y CAGR | NM- | 16.9% | NM- | -1.9% | 2.9% | NM- | ||
| Latest Twelve Months | -49.6% | 192.1% | -20.7% | -7.0% | -2.9% | -0.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | -0.1% | 1.7% | 20.8% | 29.5% | -699.8% | ||
| Prior Fiscal Year | 1.9% | 1.3% | 4.3% | 22.6% | 33.2% | -866.9% | ||
| Latest Fiscal Year | 0.8% | 3.5% | 3.0% | 19.7% | 31.7% | -674.1% | ||
| Latest Twelve Months | 0.8% | 3.5% | 2.3% | 19.7% | 31.7% | -429.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.1% | -0.4% | 5.3% | NA | NA | -99.6% | ||
| Prior Fiscal Year | 4.7% | 3.0% | 14.0% | NM | NM | -95.7% | ||
| Latest Twelve Months | 2.2% | 8.3% | 7.5% | NM | NM | -153.3% | ||
| Next Fiscal Year | 11.5% | 8.1% | 8.2% | -22.8% | -267.4% | #NUM! | ||
| Two Fiscal Years Forward | 12.7% | 8.2% | 7.7% | -27.1% | -490.2% | 237.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.0x | 1.7x | 1.0x | 5.8x | 8.5x | 0.1x | ||
| Price / LTM EPS | 346.3x | 50.0x | 42.4x | 29.3x | 26.7x | 0.0x | ||
| Price / Book | 8.0x | 4.0x | 3.1x | -5.7x | -57.8x | 0.1x | ||
| Price / Fwd Book | 6.8x | 3.0x | 3.0x | -6.1x | -79.9x | 0.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -57.8x | 3.1x | 8.0x | |||||
| Historical P/B Ratio | -93719.0x | 0.3x | 11.4x | |||||
| Selected P/B Multiple | 0.0x | 0.1x | 0.1x | |||||
| (x) Book Value | 0 | 0 | 0 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SHAK | SKLY.F | YNOY.F | YUM | MCD | WBBA | |
| Value of Common Equity | 3,534 | 547,697 | 190,741 | 43,473 | 219,404 | 0 | |
| (/) Shares Outstanding | 40.1 | 256.7 | 74.9 | 279.1 | 714.5 | 20.7 | |
| Implied Stock Price | 88.18 | 2,134.01 | 2,545.84 | 155.76 | 307.09 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 149.76 | 149.76 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 88.18 | 14.25 | 17.00 | 155.76 | 307.09 | 0.00 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 149.76 | 149.76 | 1.00 | 1.00 | 1.00 | |