加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 3.9x - 4.3x | 4.1x |
| Historical Pb Multiple | 3.0x - 7.2x | 4.9x |
| Fair Value | 17.10$ - 18.91$ | 18.01$ |
| Upside | 31.0% - 44.8% | 37.9% |
| Benchmarks | - | Full Ticker |
| Euronet Worldwide, Inc. | - | NasdaqGS:EEFT |
| Fiserv, Inc. | - | NYSE:FI |
| Remitly Global, Inc. | - | NasdaqGS:RELY |
| PayPal Holdings, Inc. | - | NasdaqGS:PYPL |
| Block, Inc. | - | NYSE:XYZ |
| International Money Express, Inc. | - | NasdaqCM:IMXI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| EEFT | FI | RELY | PYPL | XYZ | IMXI | |||
| NasdaqGS:EEFT | NYSE:FI | NasdaqGS:RELY | NasdaqGS:PYPL | NYSE:XYZ | NasdaqCM:IMXI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.5% | 28.5% | NM- | 11.0% | 50.5% | 24.6% | ||
| 3Y CAGR | 63.0% | 32.9% | NM- | -0.2% | 159.2% | 7.9% | ||
| Latest Twelve Months | 9.4% | 2.1% | 68.6% | -2.3% | 29546.4% | -1.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.4% | 11.7% | -11.1% | 14.2% | 1.8% | 9.4% | ||
| Prior Fiscal Year | 7.6% | 16.1% | -12.5% | 14.3% | 0.0% | 9.0% | ||
| Latest Fiscal Year | 7.7% | 15.3% | -2.9% | 13.0% | 12.0% | 8.9% | ||
| Latest Twelve Months | 7.7% | 15.3% | -2.9% | 13.0% | 12.0% | 8.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.7% | 6.9% | -19.9% | 18.8% | 7.2% | 40.4% | ||
| Prior Fiscal Year | 22.4% | 10.1% | -23.3% | 20.5% | 0.1% | 39.8% | ||
| Latest Twelve Months | 24.7% | 11.0% | -6.2% | 20.0% | 14.5% | 41.4% | ||
| Next Fiscal Year | 32.7% | 21.1% | 23.6% | 25.0% | 12.7% | 50.2% | ||
| Two Fiscal Years Forward | 32.0% | 23.7% | 26.8% | 28.7% | 14.5% | 56.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 6.0x | 3.2x | 2.2x | 1.6x | 0.6x | ||
| Price / LTM EPS | 15.4x | 39.1x | -110.3x | 16.7x | 13.1x | 6.8x | ||
| Price / Book | 3.8x | 4.5x | 6.1x | 3.4x | 1.8x | 3.0x | ||
| Price / Fwd Book | 3.4x | 4.5x | 4.9x | 3.7x | 1.7x | 3.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.8x | 3.8x | 6.1x | |||||
| Historical P/B Ratio | 3.0x | 4.9x | 7.2x | |||||
| Selected P/B Multiple | 3.9x | 4.1x | 4.3x | |||||
| (x) Book Value | 135 | 135 | 135 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EEFT | FI | RELY | PYPL | XYZ | IMXI | |
| Value of Common Equity | 4,725 | 122,412 | 4,078 | 69,435 | 37,902 | 400 | |
| (/) Shares Outstanding | 43.7 | 561.3 | 200.6 | 989.2 | 620.2 | 30.7 | |
| Implied Stock Price | 108.01 | 218.09 | 20.33 | 70.19 | 61.11 | 13.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 108.01 | 218.09 | 20.33 | 70.19 | 61.11 | 13.06 | |
| 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 | |