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 | -1.3x - -1.4x | -1.3x |
| Historical Pb Multiple | -11.2x - 53.4x | -1.5x |
| Fair Value | C$0.82 - C$0.90 | C$0.86 |
| Upside | -16.5% - -7.7% | -12.1% |
| Benchmarks | - | Full Ticker |
| United Airlines Holdings, Inc. | - | BMV:UAL* |
| American Airlines Group Inc. | - | BMV:AAL* |
| JetBlue Airways Corporation | - | BMV:JBLU* |
| Alaska Air Group, Inc. | - | NYSE:ALK |
| Mesa Air Group, Inc. | - | NasdaqCM:MESA |
| Global Crossing Airlines Group Inc. | - | TSXV:JET |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| UAL * | AAL * | JBLU * | ALK | MESA | JET | |||
| BMV:UAL* | BMV:AAL* | BMV:JBLU* | NYSE:ALK | NasdaqCM:MESA | TSXV:JET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.9% | -12.9% | NM- | -12.5% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -6.2% | NM- | NM- | ||
| Latest Twelve Months | 20.3% | 2.9% | -156.5% | 68.1% | 54.5% | 45.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.2% | -10.0% | -11.6% | -3.4% | -11.2% | -64.1% | ||
| Prior Fiscal Year | 4.9% | 1.6% | -3.2% | 2.3% | -34.4% | -13.1% | ||
| Latest Fiscal Year | 5.5% | 1.6% | -8.6% | 3.4% | -24.1% | -5.1% | ||
| Latest Twelve Months | 5.5% | 1.6% | -8.6% | 3.4% | -19.9% | -5.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -9.8% | -7866.3% | -14.9% | -0.4% | -20.1% | -1205.6% | ||
| Prior Fiscal Year | 32.3% | NM | -9.0% | 5.9% | -45.9% | NM | ||
| Latest Twelve Months | 28.6% | NM | -26.6% | 9.3% | -52.1% | NM | ||
| Next Fiscal Year | 28.5% | -45.5% | -10.6% | 16.2% | -4.2% | 50.1% | ||
| Two Fiscal Years Forward | 24.3% | -127.9% | -3.9% | 18.9% | 13.4% | -281.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.1x | 0.2x | 0.5x | 0.1x | 0.2x | ||
| Price / LTM EPS | 7.4x | 8.2x | -2.2x | 14.7x | -0.3x | -3.9x | ||
| Price / Book | 1.8x | -1.8x | 0.7x | 1.3x | 0.2x | -1.5x | ||
| Price / Fwd Book | 1.4x | -2.9x | 0.9x | 1.3x | 0.2x | -0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.8x | 0.7x | 1.8x | |||||
| Historical P/B Ratio | -11.2x | -1.5x | 53.4x | |||||
| Selected P/B Multiple | -1.3x | -1.3x | -1.4x | |||||
| (x) Book Value | (30) | (30) | (30) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UAL * | AAL * | JBLU * | ALK | MESA | JET | |
| Value of Common Equity | 23,919 | 7,158 | 2,123 | 6,294 | 33 | 45 | |
| (/) Shares Outstanding | 327.3 | 657.6 | 392.3 | 123.1 | 41.3 | 64.9 | |
| Implied Stock Price | 73.07 | 10.89 | 5.41 | 51.14 | 0.80 | 0.70 | |
| FX Conversion Rate to Trading Currency | 0.05 | 0.05 | 0.05 | 1.00 | 1.00 | 0.71 | |
| Implied Stock Price (Trading Cur) | 1,458.00 | 217.21 | 108.00 | 51.14 | 0.80 | 0.98 | |
| Trading Currency | MXN | MXN | MXN | USD | USD | CAD | |
| FX Rate to Reporting Currency | 0.05 | 0.05 | 0.05 | 1.00 | 1.00 | 0.71 | |