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 | 31.1x - 34.4x | 32.7x |
Selected Fwd P/E Multiple | 30.8x - 34.1x | 32.5x |
Fair Value | $435.40 - $481.23 | $458.32 |
Upside | -12.7% - -3.5% | -8.1% |
Benchmarks | - | Full Ticker |
A10 Networks, Inc. | - | NYSE:ATEN |
Bentley Systems, Incorporated | - | NasdaqGS:BSY |
Salesforce, Inc. | - | NYSE:CRM |
Gen Digital Inc. | - | NasdaqGS:GEN |
Oracle Corporation | - | NYSE:ORCL |
Microsoft Corporation | - | NasdaqGS:MSFT |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
ATEN | BSY | CRM | GEN | ORCL | MSFT | |||
NYSE:ATEN | NasdaqGS:BSY | NYSE:CRM | NasdaqGS:GEN | NYSE:ORCL | NasdaqGS:MSFT | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | 17.9% | 118.0% | 2.2% | 4.2% | 17.6% | ||
3Y CAGR | -19.2% | 36.1% | 62.5% | -8.4% | 22.8% | 12.9% | ||
Latest Twelve Months | 9.2% | -27.2% | 13.4% | 5.9% | 18.9% | 12.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 18.7% | 17.3% | 10.1% | 38.0% | 22.1% | 35.3% | ||
Prior Fiscal Year | 15.9% | 26.6% | 11.9% | 16.0% | 19.8% | 34.1% | ||
Latest Fiscal Year | 19.2% | 17.4% | 16.4% | 16.3% | 21.7% | 36.0% | ||
Latest Twelve Months | 18.7% | 18.5% | 16.1% | 16.3% | 21.7% | 35.8% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 23.1x | 47.6x | 22.3x | 14.0x | 32.6x | 25.0x | ||
Price / LTM Sales | 5.4x | 12.6x | 6.7x | 4.8x | 11.6x | 13.7x | ||
LTM P/E Ratio | 29.1x | 68.2x | 41.9x | 29.4x | 53.6x | 38.4x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 29.1x | 41.9x | 68.2x | |||||
Historical LTM P/E Ratio | 26.5x | 36.4x | 38.5x | |||||
Selected P/E Multiple | 31.1x | 32.7x | 34.4x | |||||
(x) LTM Net Income | 96,635 | 96,635 | 96,635 | |||||
(=) Equity Value | 3,004,389 | 3,162,514 | 3,320,640 | |||||
(/) Shares Outstanding | 7,432.5 | 7,432.5 | 7,432.5 | |||||
Implied Value Range | 404.22 | 425.50 | 446.77 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 404.22 | 425.50 | 446.77 | 498.84 | ||||
Upside / (Downside) | -19.0% | -14.7% | -10.4% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | ATEN | BSY | CRM | GEN | ORCL | MSFT | |
Value of Common Equity | 1,452 | 17,458 | 260,175 | 18,911 | 666,592 | 3,707,650 | |
(/) Shares Outstanding | 72.1 | 315.4 | 956.0 | 620.2 | 2,808.8 | 7,432.5 | |
Implied Stock Price | 20.14 | 55.35 | 272.15 | 30.49 | 237.32 | 498.84 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 20.14 | 55.35 | 272.15 | 30.49 | 237.32 | 498.84 | |
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 |
The video below provides an overview of the key benefits to help you get the most out of InvestingPro.