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 | -23.5x - -26.0x | -24.8x |
| Selected Fwd P/E Multiple | 16.6x - 18.3x | 17.4x |
| Fair Value | $3.60 - $3.98 | $3.79 |
| Upside | 15.9% - 28.1% | 22.0% |
| Benchmarks | - | Full Ticker |
| Workday, Inc. | - | NasdaqGS:WDAY |
| Intuit Inc. | - | NasdaqGS:INTU |
| Arax Holdings Corp. | - | OTCPK:ARAT |
| Edge Total Intelligence Inc. | - | OTCPK:UNFY.F |
| Asana, Inc. | - | NYSE:ASAN |
| Expensify, Inc. | - | NasdaqGS:EXFY |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WDAY | INTU | ARAT | UNFY.F | ASAN | EXFY | |||
| NasdaqGS:WDAY | NasdaqGS:INTU | OTCPK:ARAT | OTCPK:UNFY.F | NYSE:ASAN | NasdaqGS:EXFY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 13.7% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 162.7% | 12.8% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -61.9% | 9.6% | -173.6% | 71.2% | 0.6% | 75.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 19.0% | -1347.2% | -154.0% | -67.7% | -13.7% | ||
| Prior Fiscal Year | 19.0% | 16.6% | NA | -174.5% | -39.4% | -27.5% | ||
| Latest Fiscal Year | 6.2% | 18.2% | -2039.6% | -31.7% | -35.3% | -7.2% | ||
| Latest Twelve Months | 6.2% | 17.7% | -1895.1% | -60.9% | -35.3% | -7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 71.4x | 36.5x | NA | -5.1x | -13.5x | 2574.3x | ||
| Price / LTM Sales | 7.5x | 9.8x | 17.2x | 6.6x | 4.8x | 2.0x | ||
| LTM P/E Ratio | 120.8x | 55.1x | -0.9x | -10.9x | -13.6x | -28.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -13.6x | -0.9x | 120.8x | |||||
| Historical LTM P/E Ratio | -28.3x | -11.8x | 802.4x | |||||
| Selected P/E Multiple | -23.5x | -24.8x | -26.0x | |||||
| (x) LTM Net Income | (10) | (10) | (10) | |||||
| (=) Equity Value | 237 | 249 | 261 | |||||
| (/) Shares Outstanding | 91.4 | 91.4 | 91.4 | |||||
| Implied Value Range | 2.59 | 2.72 | 2.86 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.59 | 2.72 | 2.86 | 3.11 | ||||
| Upside / (Downside) | -16.8% | -12.4% | -8.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WDAY | INTU | ARAT | UNFY.F | ASAN | EXFY | |
| Value of Common Equity | 63,522 | 167,435 | 13 | 22 | 3,468 | 284 | |
| (/) Shares Outstanding | 266.4 | 279.6 | 129.6 | 70.1 | 233.1 | 91.4 | |
| Implied Stock Price | 238.49 | 598.92 | 0.10 | 0.31 | 14.88 | 3.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 238.49 | 598.92 | 0.10 | 0.31 | 14.88 | 3.11 | |
| 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 | |