載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
2ZT
-10.0%
39M
-6.3%
YOC
-5.7%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
New Work SE
OTCPK:XINXF
德國 / 通訊服務 / 互動媒體和服務
貨幣
$
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
價格/銷售倍數
股價
76.80
USD
公允價值
63.43
USD
Metrics
Range
Conclusion
Selected LTM Ps Multiple
1.0x - 1.1x
1.1x
Selected Fwd Ps Multiple
1.1x - 1.2x
1.2x
Fair Value
$60.26 - $66.60
$63.43
Upside
-21.5% - -13.3%
-17.4%
Benchmarks
Ticker
Full Ticker
Meta Platforms, Inc.
-
DB:FB2A
Scout24 SE
-
DB:G24
DNXCorp SE
-
DB:DWP
Smartbroker Holding AG
-
DB:SB1
YOC AG
-
DB:YOC
New Work SE
-
OTCPK:XINX.F
Multiples Valuation: Price / Sales
分享
儲存
股價
76.80
USD
公允價值
63.43
USD
看漲
-17.4%
Price / LTM Sales Multiple
Price / Fwd Sales Multiple
Fair Value
Benchmark Editor
Select Price / LTM Sales Ratio
Benchmark Companies
FB2A
G24
DWP
SB1
YOC
XINX.F
DB:FB2A
DB:G24
DB:DWP
DB:SB1
DB:YOC
OTCPK:XINX.F
Historical Sales Growth
5Y CAGR
18.4%
10.1%
-0.7%
44.6%
17.2%
5.2%
3Y CAGR
11.7%
12.3%
2.8%
20.3%
25.4%
3.2%
Latest Twelve Months
21.9%
10.7%
5.0%
-3.3%
23.6%
-9.1%
Historical Net Income Profit Margin
5 Year Average Margin
30.0%
174.9%
18.2%
1.5%
6.2%
10.7%
Prior Fiscal Year
29.0%
33.6%
20.0%
-18.3%
9.7%
13.8%
Latest Fiscal Year
37.9%
27.5%
24.2%
-12.2%
9.2%
11.2%
Latest Twelve Months
37.9%
27.5%
20.7%
-12.7%
10.6%
3.9%
Current Trading Multiples
EV / LTM EBITDA
14.9x
26.2x
3.8x
132.2x
11.9x
7.2x
Price / LTM Sales
7.8x
11.5x
1.6x
3.6x
1.4x
1.5x
LTM P/E Ratio
20.5x
41.9x
7.6x
-28.4x
13.5x
38.8x
Low
Mid
High
Benchmark LTM P/S Ratio
1.4x
3.6x
11.5x
Historical LTM P/S Ratio
0.0x
0.0x
0.0x
Selected Price / Sales Multiple
1.0x
1.1x
1.1x
(x) LTM Sales
306
306
306
(=) Equity Value
318
335
351
(/) Shares Outstanding
5.6
5.6
5.6
Implied Value Range
56.57
59.55
62.52
FX Rate: EUR/USD
0.9
0.9
0.9
Market Price
Implied Value Range (Trading Cur)
61.99
65.25
68.51
76.80
Upside / (Downside)
-19.3%
-15.0%
-10.8%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
FB2A
G24
DWP
SB1
YOC
XINX.F
Value of Common Equity
1,299,312
7,132
32
176
51
394
(/) Shares Outstanding
2,533.7
72.4
2.0
16.8
3.5
5.6
Implied Stock Price
512.82
98.50
16.10
10.50
14.80
70.09
FX Conversion Rate to Trading Currency
1.10
1.00
1.00
1.00
1.00
0.91
Implied Stock Price (Trading Cur)
468.00
98.50
16.10
10.50
14.80
76.80
Trading Currency
EUR
EUR
EUR
EUR
EUR
USD
FX Rate to Reporting Currency
1.10
1.00
1.00
1.00
1.00
0.91
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी