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 | 194.7x - 215.2x | 205.0x |
| Selected Fwd P/E Multiple | 17.0x - 18.7x | 17.8x |
| Fair Value | $2.51 - $2.78 | $2.64 |
| Upside | -17.7% - -9.0% | -13.3% |
| Benchmarks | - | Full Ticker |
| Intuit Inc. | - | NasdaqGS:INTU |
| Infomedia Ltd | - | ASX:IFM |
| Iress Limited | - | ASX:IRE |
| COSOL Limited | - | ASX:COS |
| Technology One Limited | - | ASX:TNE |
| Hansen Technologies Limited | - | OTCPK:HANO.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| INTU | IFM | IRE | COS | TNE | HANO.F | |||
| NasdaqGS:INTU | ASX:IFM | ASX:IRE | ASX:COS | ASX:TNE | OTCPK:HANO.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.7% | -4.7% | 6.4% | 33.8% | 15.1% | -0.4% | ||
| 3Y CAGR | 12.8% | -7.4% | 6.3% | 28.7% | 17.5% | -28.4% | ||
| Latest Twelve Months | 9.6% | 61.3% | 164.5% | 5.6% | 14.7% | -92.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 19.0% | 11.7% | 4.3% | 10.5% | 23.0% | 12.0% | ||
| Prior Fiscal Year | 16.6% | 7.4% | -22.0% | 10.6% | 24.0% | 13.7% | ||
| Latest Fiscal Year | 18.2% | 9.0% | 14.7% | 8.4% | 23.3% | 6.0% | ||
| Latest Twelve Months | 17.7% | 11.2% | 14.7% | 8.1% | 23.3% | 1.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 34.2x | 13.7x | 22.5x | 11.9x | 52.8x | 70.6x | ||
| Price / LTM Sales | 9.1x | 3.3x | 2.3x | 1.3x | 16.4x | 2.7x | ||
| LTM P/E Ratio | 51.7x | 29.6x | 15.5x | 16.0x | 70.3x | 277.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.5x | 29.6x | 70.3x | |||||
| Historical LTM P/E Ratio | 20.4x | 27.0x | 28.2x | |||||
| Selected P/E Multiple | 194.7x | 205.0x | 215.2x | |||||
| (x) LTM Net Income | 4 | 4 | 4 | |||||
| (=) Equity Value | 684 | 720 | 756 | |||||
| (/) Shares Outstanding | 203.2 | 203.2 | 203.2 | |||||
| Implied Value Range | 3.37 | 3.54 | 3.72 | |||||
| FX Rate: AUD/USD | 1.7 | 1.7 | 1.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.02 | 2.13 | 2.24 | 3.05 | ||||
| Upside / (Downside) | -33.6% | -30.1% | -26.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | INTU | IFM | IRE | COS | TNE | HANO.F | |
| Value of Common Equity | 156,982 | 470 | 1,377 | 143 | 8,295 | 1,031 | |
| (/) Shares Outstanding | 279.6 | 377.5 | 184.8 | 182.0 | 327.2 | 203.2 | |
| Implied Stock Price | 561.53 | 1.25 | 7.45 | 0.79 | 25.35 | 5.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.66 | |
| Implied Stock Price (Trading Cur) | 561.53 | 1.25 | 7.45 | 0.79 | 25.35 | 3.05 | |
| Trading Currency | USD | AUD | AUD | AUD | AUD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.66 | |