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 | -264.0x - -291.8x | -277.9x |
| Selected Fwd P/E Multiple | 85.9x - 94.9x | 90.4x |
| Fair Value | $77.86 - $86.06 | $81.96 |
| Upside | -27.8% - -20.2% | -24.0% |
| Benchmarks | - | Full Ticker |
| Fastly, Inc. | - | NYSE:FSLY |
| GoDaddy Inc. | - | NYSE:GDDY |
| Akamai Technologies, Inc. | - | NasdaqGS:AKAM |
| Tucows Inc. | - | NasdaqCM:TCX |
| Zscaler, Inc. | - | NasdaqGS:ZS |
| Cloudflare, Inc. | - | NYSE:NET |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FSLY | GDDY | AKAM | TCX | ZS | NET | |||
| NYSE:FSLY | NYSE:GDDY | NasdaqGS:AKAM | NasdaqCM:TCX | NasdaqGS:ZS | NYSE:NET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 46.9% | 1.1% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 57.0% | -8.2% | NM- | NM- | NM- | ||
| Latest Twelve Months | -18.8% | -31.9% | -7.8% | -14.2% | 88.8% | 57.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -38.9% | 9.7% | 16.0% | -9.9% | -22.6% | -23.8% | ||
| Prior Fiscal Year | -26.3% | 32.3% | 14.4% | -28.3% | -12.5% | -14.2% | ||
| Latest Fiscal Year | -29.1% | 20.5% | 12.7% | -30.3% | -2.7% | -4.7% | ||
| Latest Twelve Months | -29.1% | 20.5% | 12.7% | -30.3% | -0.6% | -4.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -9.0x | 25.2x | 12.1x | 74.4x | -506.0x | -1021.6x | ||
| Price / LTM Sales | 1.4x | 5.3x | 2.7x | 0.5x | 12.8x | 22.3x | ||
| LTM P/E Ratio | -4.9x | 26.0x | 21.4x | -1.6x | -2003.6x | -472.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2003.6x | -1.6x | 26.0x | |||||
| Historical LTM P/E Ratio | -472.2x | -195.1x | -66.0x | |||||
| Selected P/E Multiple | -264.0x | -277.9x | -291.8x | |||||
| (x) LTM Net Income | (79) | (79) | (79) | |||||
| (=) Equity Value | 20,805 | 21,900 | 22,995 | |||||
| (/) Shares Outstanding | 344.9 | 344.9 | 344.9 | |||||
| Implied Value Range | 60.33 | 63.50 | 66.68 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 60.33 | 63.50 | 66.68 | 107.90 | ||||
| Upside / (Downside) | -44.1% | -41.1% | -38.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FSLY | GDDY | AKAM | TCX | ZS | NET | |
| Value of Common Equity | 767 | 24,282 | 10,734 | 182 | 31,114 | 37,210 | |
| (/) Shares Outstanding | 142.3 | 141.4 | 146.1 | 11.0 | 154.7 | 344.9 | |
| Implied Stock Price | 5.39 | 171.78 | 73.46 | 16.47 | 201.09 | 107.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.39 | 171.78 | 73.46 | 16.47 | 201.09 | 107.90 | |
| 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 | |