바이안트 테크놀로지

주가

12.17 USD

적정가치

21.51 USD

Multiples Valuation: Price / Sales

주가

12.17 USD

적정가치

21.51 USD

상승 여력 있음

68.7%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	QTWO	PD	DOMO	VRNT	FRSH	DSP
	NYSE:QTWO	NYSE:PD	NasdaqGM:DOMO	NasdaqGS:VRNT	NasdaqGS:FRSH	NasdaqGS:DSP
Historical Sales Growth
5Y CAGR	17.2%	23.0%	12.8%	-5.8%	33.1%	11.9%
3Y CAGR	11.8%	18.4%	7.1%	3.1%	24.8%	8.9%
Latest Twelve Months	11.5%	8.5%	-0.6%	4.4%	20.8%	29.7%

Historical Net Income Profit Margin
5 Year Average Margin	-19.7%	-28.1%	-35.9%	2.3%	-31.5%	-7.3%
Prior Fiscal Year	-10.5%	-19.0%	-23.7%	-0.7%	-23.0%	-1.5%
Latest Fiscal Year	-5.5%	-11.6%	-25.8%	2.0%	-13.2%	0.8%
Latest Twelve Months	-5.5%	-11.6%	-25.8%	6.5%	-13.2%	0.8%

Current Trading Multiples
EV / LTM EBITDA	1123.1x	-42.7x	-8.4x	14.6x	-33.4x	12.5x
Price / LTM Sales	7.2x	3.8x	1.1x	1.5x	6.7x	2.8x
LTM P/E Ratio	-130.0x	-32.4x	-4.1x	22.6x	-50.4x	88.3x


	Low	Mid	High

Benchmark LTM P/S Ratio	1.1x	3.8x	7.2x
Historical LTM P/S Ratio	0.0x	2.0x	3.0x

Selected Price / Sales Multiple	1.2x	1.2x	1.3x
(x) LTM Sales	289	289	289
(=) Equity Value	334	352	369
(/) Shares Outstanding	16.4	16.4	16.4
Implied Value Range	20.43	21.51	22.58
FX Rate: USD/USD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	20.43	21.51	22.58		12.75
Upside / (Downside)	60.3%	68.7%	77.1%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	QTWO	PD	DOMO	VRNT	FRSH	DSP

Value of Common Equity	5,011	1,763	339	1,347	4,803	209
(/) Shares Outstanding	60.7	91.1	39.1	62.3	301.5	16.4
Implied Stock Price	82.52	19.36	8.68	21.62	15.93	12.75
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	82.52	19.36	8.68	21.62	15.93	12.75

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

로딩 에러