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 | 3.0x - 3.3x | 3.2x |
| Selected Fwd Ps Multiple | 2.7x - 3.0x | 2.8x |
| Fair Value | C$23.71 - C$26.21 | C$24.96 |
| Upside | 17.8% - 30.2% | 24.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| XPLR Infrastructure, LP | - | NYSE:XIFR |
| Clearway Energy, Inc. | - | BMV:CWEN* |
| Energix - Renewable Energies Ltd. | - | TASE:ENRG |
| Etrion Corporation | - | OTCPK:ETRX.F |
| Polaris Renewable Energy Inc. | - | TSX:PIF |
| Brookfield Renewable Partners L.P. | - | TSX:BEP.PRR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| XIFR | CWEN * | ENRG | ETRX.F | PIF | BEP.PRR | |||
| NYSE:XIFR | BMV:CWEN* | TASE:ENRG | OTCPK:ETRX.F | TSX:PIF | TSX:BEP.PRR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.5% | 5.8% | 30.5% | NM- | 1.2% | 7.8% | ||
| 3Y CAGR | 19.4% | 2.2% | 50.9% | NM- | 8.4% | 12.8% | ||
| Latest Twelve Months | 15.1% | 9.1% | 69.6% | NM | -4.6% | 14.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 29.1% | 13.8% | 37.7% | NA | 14.7% | 1.6% | ||
| Prior Fiscal Year | -23.2% | 6.0% | 48.8% | NA | 15.0% | -0.6% | ||
| Latest Fiscal Year | -1.9% | 6.4% | 37.6% | NA | 3.9% | -6.6% | ||
| Latest Twelve Months | -15.2% | 6.7% | 37.6% | NA | -15.6% | -7.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.4x | 13.6x | 21.2x | NA | 6.0x | 22.3x | ||
| Price / LTM Sales | 0.7x | 2.4x | 7.2x | NA | 2.4x | 2.6x | ||
| LTM P/E Ratio | -4.4x | 35.6x | 19.0x | 0.0x | -15.3x | -33.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 2.4x | 7.2x | |||||
| Historical LTM P/S Ratio | 2.6x | 3.6x | 6.7x | |||||
| Selected Price / Sales Multiple | 3.0x | 3.2x | 3.3x | |||||
| (x) LTM Sales | 5,964 | 5,964 | 5,964 | |||||
| (=) Equity Value | 17,885 | 18,827 | 19,768 | |||||
| (/) Shares Outstanding | 1,084.0 | 1,084.0 | 1,084.0 | |||||
| Implied Value Range | 16.50 | 17.37 | 18.24 | |||||
| FX Rate: USD/CAD | 0.7 | 0.7 | 0.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 22.99 | 24.20 | 25.41 | 20.13 | ||||
| Upside / (Downside) | 14.2% | 20.2% | 26.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | XIFR | CWEN * | ENRG | ETRX.F | PIF | BEP.PRR | |
| Value of Common Equity | 842 | 3,131 | 6,431 | 0 | 181 | 15,663 | |
| (/) Shares Outstanding | 94.0 | 104.8 | 549.6 | 334.1 | 21.0 | 1,084.0 | |
| Implied Stock Price | 8.96 | 29.87 | 11.70 | 0.00 | 8.61 | 14.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.05 | 1.00 | 1.00 | 0.72 | 0.72 | |
| Implied Stock Price (Trading Cur) | 8.96 | 581.67 | 11.70 | 0.00 | 11.99 | 20.13 | |
| Trading Currency | USD | MXN | ILS | USD | CAD | CAD | |
| FX Rate to Reporting Currency | 1.00 | 0.05 | 1.00 | 1.00 | 0.72 | 0.72 | |