Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM P/E Multiple | 11.0x - 12.2x | 11.6x |
Selected Fwd P/E Multiple | 9.7x - 10.7x | 10.2x |
Fair Value | $44.20 - $48.86 | $46.53 |
Upside | 22.8% - 35.7% | 29.2% |
Benchmarks | - | Full Ticker |
Fox Corporation | - | NasdaqGS:FOX |
The Interpublic Group of Companies, Inc. | - | NYSE:IPG |
Cable One, Inc. | - | NYSE:CABO |
WideOpenWest, Inc. | - | NYSE:WOW |
comScore, Inc. | - | NasdaqGS:SCOR |
Comcast Corporation | - | NasdaqGS:CMCSA |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
FOX | IPG | CABO | WOW | SCOR | CMCSA | |||
NasdaqGS:FOX | NYSE:IPG | NYSE:CABO | NYSE:WOW | NasdaqGS:SCOR | NasdaqGS:CMCSA | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -1.2% | 1.0% | -39.5% | NM- | NM- | 4.4% | ||
3Y CAGR | -11.3% | -10.2% | -63.3% | NM- | NM- | 4.6% | ||
Latest Twelve Months | 19.8% | -54.4% | -109.4% | 78.2% | 8.4% | 1.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 11.1% | 9.0% | 14.5% | 11.8% | -16.5% | 10.3% | ||
Prior Fiscal Year | 8.3% | 11.7% | 13.4% | -41.9% | -25.8% | 12.7% | ||
Latest Fiscal Year | 10.7% | 7.5% | 0.9% | -9.3% | -21.9% | 13.1% | ||
Latest Twelve Months | 11.6% | 5.5% | -1.3% | -9.3% | -22.8% | 12.7% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 7.6x | 7.1x | 4.4x | 6.2x | 18.4x | 5.7x | ||
Price / LTM Sales | 1.5x | 1.0x | 0.5x | 0.6x | 0.1x | 1.1x | ||
LTM P/E Ratio | 12.7x | 18.9x | -38.9x | -5.9x | -0.3x | 8.6x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -38.9x | -0.3x | 18.9x | |||||
Historical LTM P/E Ratio | 9.8x | 15.9x | 28.0x | |||||
Selected P/E Multiple | 11.0x | 11.6x | 12.2x | |||||
(x) LTM Net Income | 15,710 | 15,710 | 15,710 | |||||
(=) Equity Value | 172,930 | 182,032 | 191,133 | |||||
(/) Shares Outstanding | 3,733.7 | 3,733.7 | 3,733.7 | |||||
Implied Value Range | 46.32 | 48.75 | 51.19 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 46.32 | 48.75 | 51.19 | 36.00 | ||||
Upside / (Downside) | 28.7% | 35.4% | 42.2% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | FOX | IPG | CABO | WOW | SCOR | CMCSA | |
Value of Common Equity | 23,196 | 9,291 | 795 | 342 | 25 | 134,413 | |
(/) Shares Outstanding | 449.6 | 369.7 | 5.6 | 82.5 | 4.9 | 3,733.7 | |
Implied Stock Price | 51.59 | 25.13 | 141.27 | 4.14 | 5.07 | 36.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 51.59 | 25.13 | 141.27 | 4.14 | 5.07 | 36.00 | |
Trading Currency | USD | USD | USD | USD | USD | USD | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |