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 | 5.7x - 6.3x | 6.0x |
| Selected Fwd P/E Multiple | 4.9x - 5.5x | 5.2x |
| Fair Value | ₪0.67 - ₪0.74 | ₪0.71 |
| Upside | -32.2% - -25.1% | -28.6% |
| Benchmarks | - | Full Ticker |
| Space-Communication Ltd | - | TASE:SCC |
| LICT Corporation | - | OTCPK:LICT |
| Liberty Global Ltd. | - | DB:3O41 |
| Nuvera Communications, Inc. | - | OTCPK:NUVR |
| Frontier Communications Parent, Inc. | - | NasdaqGS:FYBR |
| Gilat Telecom Global Ltd | - | TASE:GLTL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SCC | LICT | 3O41 | NUVR | FYBR | GLTL | |||
| TASE:SCC | OTCPK:LICT | DB:3O41 | OTCPK:NUVR | NasdaqGS:FYBR | TASE:GLTL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -4.8% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -6.0% | -48.6% | NM- | NM- | NM- | ||
| Latest Twelve Months | 166.6% | 75.0% | -93.5% | 39.2% | -311.7% | 458.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -28.7% | 17.9% | 5.2% | 7.7% | 14.9% | -4.0% | ||
| Prior Fiscal Year | -25.5% | 8.8% | -93.2% | -4.9% | 0.5% | 1.3% | ||
| Latest Fiscal Year | 16.2% | 15.4% | 41.7% | -6.4% | -5.4% | 2.6% | ||
| Latest Twelve Months | 15.5% | 14.6% | -70.2% | -5.9% | -6.4% | 4.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.1x | 5.0x | 0.3x | 6.7x | 9.6x | 4.4x | ||
| Price / LTM Sales | 0.0x | 1.4x | 0.8x | 0.9x | 1.5x | 0.4x | ||
| LTM P/E Ratio | 0.3x | 9.3x | -1.2x | -15.2x | -24.0x | 8.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -24.0x | -1.2x | 9.3x | |||||
| Historical LTM P/E Ratio | -8.8x | -4.1x | 6.6x | |||||
| Selected P/E Multiple | 5.7x | 6.0x | 6.3x | |||||
| (x) LTM Net Income | 3 | 3 | 3 | |||||
| (=) Equity Value | 19 | 19 | 20 | |||||
| (/) Shares Outstanding | 93.8 | 93.8 | 93.8 | |||||
| Implied Value Range | 0.20 | 0.21 | 0.22 | |||||
| FX Rate: USD/ILS | 0.3 | 0.3 | 0.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.67 | 0.70 | 0.74 | 0.99 | ||||
| Upside / (Downside) | -32.6% | -29.1% | -25.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SCC | LICT | 3O41 | NUVR | FYBR | GLTL | |
| Value of Common Equity | 7 | 183 | 3,770 | 64 | 9,282 | 27 | |
| (/) Shares Outstanding | 35.9 | 0.0 | 340.7 | 5.2 | 250.3 | 93.8 | |
| Implied Stock Price | 0.19 | 11,450.00 | 11.06 | 12.25 | 37.08 | 0.29 | |
| FX Conversion Rate to Trading Currency | 0.30 | 1.00 | 1.17 | 1.00 | 1.00 | 0.30 | |
| Implied Stock Price (Trading Cur) | 0.65 | 11,450.00 | 9.46 | 12.25 | 37.08 | 0.99 | |
| Trading Currency | ILS | USD | EUR | USD | USD | ILS | |
| FX Rate to Reporting Currency | 0.30 | 1.00 | 1.17 | 1.00 | 1.00 | 0.30 | |