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 | 3.1x - 3.4x | 3.3x |
| Selected Fwd Ps Multiple | 2.6x - 2.9x | 2.7x |
| Fair Value | ARS 2,108 - ARS 2,330 | ARS 2,219 |
| Upside | 0.6% - 11.2% | 5.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Hour Loop, Inc. | - | NasdaqCM:HOUR |
| 1stdibs.Com, Inc. | - | NasdaqGM:DIBS |
| Etsy, Inc. | - | NasdaqGS:ETSY |
| Kohl's Corporation | - | NYSE:KSS |
| Macy's, Inc. | - | NYSE:M |
| Amazon.com, Inc. | - | BASE:AMZN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HOUR | DIBS | ETSY | KSS | M | AMZN | |||
| NasdaqCM:HOUR | NasdaqGM:DIBS | NasdaqGS:ETSY | NYSE:KSS | NYSE:M | BASE:AMZN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 39.1% | 4.6% | 28.0% | -4.1% | -1.9% | 17.9% | ||
| 3Y CAGR | 30.1% | -4.9% | 6.4% | -5.8% | -3.2% | 10.7% | ||
| Latest Twelve Months | -2.1% | 3.2% | 2.4% | -7.0% | -3.8% | 10.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | -21.3% | 6.6% | 1.5% | -0.5% | 5.4% | ||
| Prior Fiscal Year | -1.8% | -26.8% | 11.2% | 1.8% | 0.2% | 5.3% | ||
| Latest Fiscal Year | 0.5% | -21.1% | 10.8% | 0.7% | 2.5% | 9.3% | ||
| Latest Twelve Months | 0.6% | -22.6% | 5.8% | 0.8% | 2.4% | 10.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 73.7x | -0.9x | 17.6x | 7.0x | 5.8x | 18.9x | ||
| Price / LTM Sales | 0.4x | 1.1x | 2.3x | 0.1x | 0.2x | 3.7x | ||
| LTM P/E Ratio | 78.6x | -4.8x | 39.3x | 12.6x | 6.5x | 35.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 2.3x | |||||
| Historical LTM P/S Ratio | 1.7x | 3.7x | 4.7x | |||||
| Selected Price / Sales Multiple | 3.1x | 3.3x | 3.4x | |||||
| (x) LTM Sales | 670,038 | 670,038 | 670,038 | |||||
| (=) Equity Value | 2,072,277 | 2,181,345 | 2,290,412 | |||||
| (/) Shares Outstanding | 1,251,398.8 | 1,251,398.8 | 1,251,398.8 | |||||
| Implied Value Range | 1.66 | 1.74 | 1.83 | |||||
| FX Rate: USD/ARS | 0.0 | 0.0 | 0.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,140.67 | 2,253.34 | 2,366.00 | 2,095.00 | ||||
| Upside / (Downside) | 2.2% | 7.6% | 12.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HOUR | DIBS | ETSY | KSS | M | AMZN | |
| Value of Common Equity | 61 | 95 | 6,438 | 1,528 | 3,603 | 2,028,066 | |
| (/) Shares Outstanding | 35.2 | 36.2 | 99.1 | 112.0 | 271.5 | 1,251,398.8 | |
| Implied Stock Price | 1.73 | 2.63 | 64.96 | 13.64 | 13.27 | 1.62 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 1.73 | 2.63 | 64.96 | 13.64 | 13.27 | 2,095.00 | |
| 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 | |