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 | 32.5x - 35.9x | 34.2x |
Selected Fwd P/E Multiple | 30.8x - 34.0x | 32.4x |
Fair Value | $444.22 - $490.98 | $467.60 |
Upside | -12.2% - -2.9% | -7.6% |
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 | 20.3x | 48.9x | 21.1x | 13.7x | 32.3x | 25.4x | ||
Price / LTM Sales | 4.8x | 13.0x | 6.4x | 4.7x | 11.5x | 13.9x | ||
LTM P/E Ratio | 25.8x | 70.3x | 39.7x | 28.7x | 53.0x | 38.9x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 25.8x | 39.7x | 70.3x | |||||
Historical LTM P/E Ratio | 26.5x | 36.4x | 38.5x | |||||
Selected P/E Multiple | 32.5x | 34.2x | 35.9x | |||||
(x) LTM Net Income | 96,635 | 96,635 | 96,635 | |||||
(=) Equity Value | 3,143,149 | 3,308,578 | 3,474,007 | |||||
(/) Shares Outstanding | 7,432.5 | 7,432.5 | 7,432.5 | |||||
Implied Value Range | 422.89 | 445.15 | 467.40 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 422.89 | 445.15 | 467.40 | 505.82 | ||||
Upside / (Downside) | -16.4% | -12.0% | -7.6% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | ATEN | BSY | CRM | GEN | ORCL | MSFT | |
Value of Common Equity | 1,291 | 18,116 | 246,246 | 18,551 | 659,963 | 3,759,529 | |
(/) Shares Outstanding | 72.1 | 315.4 | 956.0 | 620.2 | 2,808.8 | 7,432.5 | |
Implied Stock Price | 17.91 | 57.43 | 257.58 | 29.91 | 234.96 | 505.82 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 17.91 | 57.43 | 257.58 | 29.91 | 234.96 | 505.82 | |
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 |