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 Ps Multiple | 2.8x - 3.1x | 3.0x |
| Selected Fwd Ps Multiple | 2.3x - 2.5x | 2.4x |
| Fair Value | ARS 1,593 - ARS 1,761 | ARS 1,677 |
| Upside | -9.2% - 0.3% | -4.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| 1stdibs.Com, Inc. | - | NasdaqGM:DIBS |
| ContextLogic Inc. | - | NasdaqGS:LOGC |
| Hour Loop, Inc. | - | NasdaqCM:HOUR |
| Etsy, Inc. | - | NasdaqGS:ETSY |
| Groupon, Inc. | - | NasdaqGS:GRPN |
| Amazon.com, Inc. | - | BASE:AMZN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DIBS | LOGC | HOUR | ETSY | GRPN | AMZN | |||
| NasdaqGM:DIBS | NasdaqGS:LOGC | NasdaqCM:HOUR | NasdaqGS:ETSY | NasdaqGS:GRPN | BASE:AMZN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.6% | -53.1% | 39.1% | 28.0% | -26.0% | 17.9% | ||
| 3Y CAGR | -4.9% | -72.6% | 30.1% | 6.4% | -20.1% | 10.7% | ||
| Latest Twelve Months | 4.2% | -85.0% | 4.6% | 2.2% | -4.3% | 11.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -21.1% | -71.9% | 3.0% | 7.1% | -10.8% | 4.8% | ||
| Prior Fiscal Year | -26.8% | -110.5% | -1.8% | 11.2% | -10.8% | 5.3% | ||
| Latest Fiscal Year | -21.1% | -174.4% | 0.5% | 10.8% | -12.0% | 9.3% | ||
| Latest Twelve Months | -21.1% | -174.4% | 0.5% | 10.8% | -12.0% | 9.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.8x | -0.5x | 60.2x | 15.2x | 73.3x | 17.4x | ||
| Price / LTM Sales | 1.1x | 4.4x | 0.3x | 1.9x | 1.5x | 3.2x | ||
| LTM P/E Ratio | -5.4x | -2.5x | 73.5x | 17.7x | -12.4x | 34.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 1.5x | 4.4x | |||||
| Historical LTM P/S Ratio | 1.7x | 3.2x | 4.7x | |||||
| Selected Price / Sales Multiple | 2.8x | 3.0x | 3.1x | |||||
| (x) LTM Sales | 637,959 | 637,959 | 637,959 | |||||
| (=) Equity Value | 1,811,324 | 1,906,657 | 2,001,990 | |||||
| (/) Shares Outstanding | 1,202,813.0 | 1,202,813.0 | 1,202,813.0 | |||||
| Implied Value Range | 1.51 | 1.59 | 1.66 | |||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,615.54 | 1,700.57 | 1,785.59 | 1,755.00 | ||||
| Upside / (Downside) | -7.9% | -3.1% | 1.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DIBS | LOGC | HOUR | ETSY | GRPN | AMZN | |
| Value of Common Equity | 103 | 182 | 48 | 5,196 | 738 | 1,967,689 | |
| (/) Shares Outstanding | 35.4 | 26.3 | 35.2 | 107.1 | 39.8 | 1,202,813.0 | |
| Implied Stock Price | 2.92 | 6.91 | 1.36 | 48.53 | 18.53 | 1.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 2.92 | 6.91 | 1.36 | 48.53 | 18.53 | 1,755.00 | |
| Trading Currency | USD | USD | USD | USD | USD | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |