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 | -0.9x - -1.0x | -0.9x |
| Historical Pb Multiple | -2.7x - 10.5x | 6.4x |
| Fair Value | A$0.0076 - A$0.0084 | A$0.0080 |
| Upside | -49.3% - -44.0% | -46.7% |
| Benchmarks | - | Full Ticker |
| Linius Technologies Limited | - | ASX:LNU |
| Energy One Limited | - | ASX:EOL |
| Spacetalk Limited | - | ASX:SPA |
| Janison Education Group Limited | - | ASX:JAN |
| Talius Group Limited | - | ASX:TAL |
| Harvest Technology Group Limited | - | ASX:HTG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| LNU | EOL | SPA | JAN | TAL | HTG | |||
| ASX:LNU | ASX:EOL | ASX:SPA | ASX:JAN | ASX:TAL | ASX:HTG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 1.9% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -27.0% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 15.4% | 273.3% | 50.7% | 48.4% | -140.2% | -102.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3902.8% | 8.5% | -47.6% | -19.4% | -58.5% | -306.7% | ||
| Prior Fiscal Year | -2287.9% | 6.6% | -82.2% | -33.4% | -11.0% | -172.7% | ||
| Latest Fiscal Year | -590.4% | 2.8% | -31.8% | -18.8% | -28.9% | -293.1% | ||
| Latest Twelve Months | -487.6% | 7.9% | -17.1% | -16.1% | -28.9% | -335.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -501.3% | 10.4% | -151.6% | -19.9% | -62.4% | -187.5% | ||
| Prior Fiscal Year | -688.9% | 7.3% | -213.7% | -37.5% | -31.1% | -129.1% | ||
| Latest Twelve Months | -1179.9% | 8.5% | NM | -21.7% | -68.6% | -751.3% | ||
| Next Fiscal Year | #NUM! | 10.7% | #NUM! | -11.8% | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 193.9% | 15.6% | 99.8% | -13.1% | -120.7% | 187.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.6x | 6.6x | 0.7x | 1.0x | 1.8x | 3.4x | ||
| Price / LTM EPS | -1.4x | 83.2x | -4.2x | -6.3x | -6.2x | -1.0x | ||
| Price / Book | -8.2x | 6.4x | -6.7x | 1.5x | 4.6x | -1.8x | ||
| Price / Fwd Book | -30.2x | 6.2x | -3.6x | 1.5x | 4.7x | -2.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -8.2x | 1.5x | 6.4x | |||||
| Historical P/B Ratio | -2.7x | 6.4x | 10.5x | |||||
| Selected P/B Multiple | -0.9x | -0.9x | -1.0x | |||||
| (x) Book Value | (8) | (8) | (8) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LNU | EOL | SPA | JAN | TAL | HTG | |
| Value of Common Equity | 6 | 369 | 14 | 43 | 20 | 13 | |
| (/) Shares Outstanding | 6,151.7 | 31.3 | 72.8 | 259.9 | 2,867.5 | 890.6 | |
| Implied Stock Price | 0.00 | 11.79 | 0.19 | 0.17 | 0.01 | 0.02 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.00 | 11.79 | 0.19 | 0.17 | 0.01 | 0.02 | |
| Trading Currency | AUD | AUD | AUD | AUD | AUD | AUD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |