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 | -11,630.4x - -12,854.6x | -12,242.5x |
| Selected Fwd P/E Multiple | -112.3x - -124.1x | -118.2x |
| Fair Value | ₱2.73 - ₱3.01 | ₱2.87 |
| Upside | -35.1% - -28.2% | -31.6% |
| Benchmarks | - | Full Ticker |
| Anglo Philippine Holdings Corporation | - | PSE:APO |
| Mabuhay Holdings Corporation | - | PSE:MHC |
| Vantage Equities, Inc. | - | PSE:V |
| Seafront Resources Corporation | - | PSE:SPM |
| I-Remit, Inc. | - | PSE:I |
| ABS-CBN Holdings Corporation | - | PSE:ABSP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| APO | MHC | V | SPM | I | ABSP | |||
| PSE:APO | PSE:MHC | PSE:V | PSE:SPM | PSE:I | PSE:ABSP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 59.1% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 13.7% | NM- | NM- | NM- | ||
| Latest Twelve Months | 153.7% | 31.7% | 7.7% | -178.3% | -3.9% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.2% | -375.6% | 44.2% | 39.4% | -150.0% | -0.1% | ||
| Prior Fiscal Year | -17.3% | -634.3% | -22.6% | 59.7% | -79.3% | 0.0% | ||
| Latest Fiscal Year | 69.2% | -564.1% | 46.5% | -39.3% | -305.9% | -0.3% | ||
| Latest Twelve Months | 74.0% | -564.1% | 54.8% | -39.3% | -651.8% | -0.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.0x | -17.1x | -6.8x | NA | -1.8x | NA | ||
| Price / LTM Sales | 3.0x | 19.2x | 2.4x | 41.3x | 2.7x | 41.1x | ||
| LTM P/E Ratio | 4.0x | -3.4x | 4.5x | -105.0x | -0.4x | -14115.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -105.0x | -0.4x | 4.5x | |||||
| Historical LTM P/E Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/E Multiple | -11630.4x | -12242.5x | -12854.6x | |||||
| (x) LTM Net Income | (0) | (0) | (0) | |||||
| (=) Equity Value | 349 | 367 | 386 | |||||
| (/) Shares Outstanding | 100.8 | 100.8 | 100.8 | |||||
| Implied Value Range | 3.46 | 3.64 | 3.82 | |||||
| FX Rate: PHP/PHP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.46 | 3.64 | 3.82 | 4.20 | ||||
| Upside / (Downside) | -17.6% | -13.3% | -8.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | APO | MHC | V | SPM | I | ABSP | |
| Value of Common Equity | 1,682 | 147 | 3,738 | 326 | 138 | 423 | |
| (/) Shares Outstanding | 3,003.3 | 916.9 | 4,199.6 | 163.0 | 611.6 | 100.8 | |
| Implied Stock Price | 0.56 | 0.16 | 0.89 | 2.00 | 0.23 | 4.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.56 | 0.16 | 0.89 | 2.00 | 0.23 | 4.20 | |
| Trading Currency | PHP | PHP | PHP | PHP | PHP | PHP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |