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 Ps Multiple | 8.0x - 8.8x | 8.4x |
Selected Fwd Ps Multiple | 7.2x - 8.0x | 7.6x |
Fair Value | $303.27 - $335.19 | $319.23 |
Upside | -28.1% - -20.6% | -24.3% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Cisco Systems, Inc. | - | NasdaqGS:CSCO |
Ribbon Communications Inc. | - | NasdaqGS:RBBN |
Harmonic Inc. | - | NasdaqGS:HLIT |
NETGEAR, Inc. | - | NasdaqGS:NTGR |
Extreme Networks, Inc. | - | NasdaqGS:EXTR |
Ubiquiti Inc. | - | NYSE:UI |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
CSCO | RBBN | HLIT | NTGR | EXTR | UI | |||
NasdaqGS:CSCO | NasdaqGS:RBBN | NasdaqGS:HLIT | NasdaqGS:NTGR | NasdaqGS:EXTR | NYSE:UI | |||
Historical Sales Growth | ||||||||
5Y CAGR | 0.7% | 8.2% | 11.0% | -7.6% | 2.3% | 10.7% | ||
3Y CAGR | 2.6% | -0.4% | 10.2% | -16.8% | 3.4% | 0.5% | ||
Latest Twelve Months | 0.5% | 1.9% | 20.5% | -7.4% | -11.0% | 21.4% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 21.3% | -9.7% | 3.6% | -2.6% | -1.3% | 24.4% | ||
Prior Fiscal Year | 22.1% | -8.0% | 13.8% | -14.1% | 5.9% | 21.0% | ||
Latest Fiscal Year | 19.2% | -6.5% | 5.8% | 1.8% | -7.7% | 18.1% | ||
Latest Twelve Months | 17.6% | -6.0% | 7.7% | 3.7% | -4.9% | 23.6% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 19.0x | 11.9x | 8.4x | -8.9x | 1617.7x | 35.0x | ||
Price / LTM Sales | 4.8x | 0.8x | 1.5x | 1.3x | 2.1x | 11.0x | ||
LTM P/E Ratio | 27.2x | -13.7x | 19.1x | 33.8x | -41.5x | 46.5x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.8x | 1.5x | 4.8x | |||||
Historical LTM P/S Ratio | 4.6x | 8.7x | 11.3x | |||||
Selected Price / Sales Multiple | 8.0x | 8.4x | 8.8x | |||||
(x) LTM Sales | 2,322 | 2,322 | 2,322 | |||||
(=) Equity Value | 18,464 | 19,436 | 20,407 | |||||
(/) Shares Outstanding | 60.5 | 60.5 | 60.5 | |||||
Implied Value Range | 305.23 | 321.29 | 337.36 | |||||
FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 305.23 | 321.29 | 337.36 | 421.97 | ||||
Upside / (Downside) | -27.7% | -23.9% | -20.1% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | CSCO | RBBN | HLIT | NTGR | EXTR | UI | |
Value of Common Equity | 266,785 | 696 | 1,031 | 835 | 2,271 | 25,525 | |
(/) Shares Outstanding | 3,960.0 | 176.5 | 113.1 | 28.8 | 133.2 | 60.5 | |
Implied Stock Price | 67.37 | 3.94 | 9.12 | 29.01 | 17.05 | 421.97 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 67.37 | 3.94 | 9.12 | 29.01 | 17.05 | 421.97 | |
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 |