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 Pb Multiple | -3.3x - -3.6x | -3.4x |
| Historical Pb Multiple | -5.4x - 14.9x | 3.8x |
| Fair Value | A$0.026 - A$0.028 | A$0.027 |
| Upside | -40.1% - -33.8% | -37.0% |
| Benchmarks | - | Full Ticker |
| Rainmaker Worldwide Inc. | - | OTCPK:RAKR |
| VA Tech Wabag Limited | - | NSEI:WABAG |
| Ferrellgas Partners, L.P. | - | OTCPK:FGPR |
| GreenTech Environmental Co., Ltd. | 68,846,600.0% | SHSE:688466 |
| Current Water Technologies Inc. | - | TSXV:WATR |
| Fluence Corporation Limited | - | ASX:FLC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RAKR | WABAG | FGPR | 688466 | WATR | FLC | |||
| OTCPK:RAKR | NSEI:WABAG | OTCPK:FGPR | SHSE:688466 | TSXV:WATR | ASX:FLC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 18.5% | NM- | -0.9% | NM- | NM- | ||
| 3Y CAGR | NM- | 30.7% | NM- | 4.6% | NM- | NM- | ||
| Latest Twelve Months | 15.0% | 334.0% | -2426.5% | 0.7% | -265.4% | -40.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1266.8% | 4.5% | 1.6% | 12.6% | -33.8% | -22.8% | ||
| Prior Fiscal Year | -1575.1% | 0.4% | 0.5% | 12.4% | -48.8% | -21.9% | ||
| Latest Fiscal Year | -734.9% | 8.6% | -3.0% | 11.2% | 22.2% | -41.7% | ||
| Latest Twelve Months | -734.9% | 8.7% | -7.5% | 11.2% | -38.1% | -41.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | NA | 8.8% | NA | 8.5% | -232.8% | -163.0% | ||
| Prior Fiscal Year | NM | 0.8% | NM | 6.4% | -971.6% | -160.7% | ||
| Latest Twelve Months | NM | 14.7% | NM | 6.2% | -143.8% | -303.1% | ||
| Next Fiscal Year | #NUM! | 14.7% | 5.9% | 11.7% | #NUM! | -5.9% | ||
| Two Fiscal Years Forward | 17.0% | 16.5% | 5.1% | 13.4% | 139.7% | -38.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.3x | 2.7x | 0.0x | 2.9x | 4.8x | 0.6x | ||
| Price / LTM EPS | -0.5x | 30.3x | -0.3x | 25.7x | -12.6x | -1.3x | ||
| Price / Book | 0.0x | 4.1x | -0.1x | 1.6x | 16.9x | -5.4x | ||
| Price / Fwd Book | 0.0x | 3.9x | 0.0x | 1.5x | 62.0x | -5.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.1x | 1.6x | 16.9x | |||||
| Historical P/B Ratio | -5.4x | 3.8x | 14.9x | |||||
| Selected P/B Multiple | -3.3x | -3.4x | -3.6x | |||||
| (x) Book Value | (5) | (5) | (5) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RAKR | WABAG | FGPR | 688466 | WATR | FLC | |
| Value of Common Equity | 0 | 81,435 | 49 | 1,830 | 6 | 29 | |
| (/) Shares Outstanding | 46.9 | 62.2 | 4.9 | 122.2 | 239.6 | 1,081.0 | |
| Implied Stock Price | 0.01 | 1,309.45 | 10.00 | 14.98 | 0.03 | 0.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.62 | |
| Implied Stock Price (Trading Cur) | 0.01 | 1,309.45 | 10.00 | 14.98 | 0.03 | 0.04 | |
| Trading Currency | USD | INR | USD | CNY | CAD | AUD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.62 | |