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 | 2.1x - 2.4x | 2.2x |
| Historical Pb Multiple | 1.2x - 10.1x | 1.8x |
| Fair Value | €7.23 - €7.99 | €7.61 |
| Upside | 77.2% - 95.8% | 86.5% |
| Benchmarks | - | Full Ticker |
| Mobivity Holdings Corp. | - | PINC:MFON |
| Weibo Corporation | - | NasdaqGS:WB |
| Luokung Technology Corp. | - | PINC:LKCO.F |
| Antelope Enterprise Holdings Limited | - | NasdaqCM:AEHL |
| Oriental Culture Holding LTD | - | NasdaqCM:OCG |
| Yalla Group Limited | - | BST:80Q |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MFON | WB | LKCO.F | AEHL | OCG | 80Q | |||
| PINC:MFON | NasdaqGS:WB | PINC:LKCO.F | NasdaqCM:AEHL | NasdaqCM:OCG | BST:80Q | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -9.5% | NM- | NM- | NM- | 53.6% | ||
| 3Y CAGR | NM- | -11.1% | NM- | NM- | NM- | 18.0% | ||
| Latest Twelve Months | 12.2% | -12.2% | -288.6% | -104.8% | 26.3% | 15.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -224.4% | 17.1% | -475.1% | -32.2% | -41.6% | 28.1% | ||
| Prior Fiscal Year | -978.7% | 19.5% | -56.1% | -3.5% | 18.2% | 36.8% | ||
| Latest Fiscal Year | -802.4% | 17.1% | -1771.5% | -17.0% | -227.7% | 39.9% | ||
| Latest Twelve Months | -802.4% | 17.1% | -3165.1% | -19.0% | -271.6% | 39.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2425.7% | 10.6% | -106.5% | -50.5% | 23.1% | 30.8% | ||
| Prior Fiscal Year | NM | 10.2% | -42.0% | -35.3% | 6.7% | 23.3% | ||
| Latest Twelve Months | NM | 8.7% | -354.7% | -80.1% | -6.8% | 21.3% | ||
| Next Fiscal Year | #NUM! | 12.3% | -101.3% | #NUM! | #NUM! | 20.0% | ||
| Two Fiscal Years Forward | 44.0% | 12.0% | 198.8% | -528.0% | -8.2% | 17.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 20.9x | 1.1x | 0.0x | 0.0x | 65.5x | 3.6x | ||
| Price / LTM EPS | -2.6x | 6.6x | 0.0x | -0.2x | -24.1x | 8.9x | ||
| Price / Book | -1.4x | 0.6x | 0.0x | 0.1x | 1.6x | 1.7x | ||
| Price / Fwd Book | -1.4x | 0.5x | 0.0x | 0.2x | 1.8x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.4x | 0.1x | 1.6x | |||||
| Historical P/B Ratio | 1.2x | 1.8x | 10.1x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.4x | |||||
| (x) Book Value | 704 | 704 | 704 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MFON | WB | LKCO.F | AEHL | OCG | 80Q | |
| Value of Common Equity | 24 | 1,983 | 0 | 2 | 80 | 845 | |
| (/) Shares Outstanding | 72.4 | 244.8 | 2.4 | 0.8 | 18.6 | 183.5 | |
| Implied Stock Price | 0.33 | 8.10 | 0.11 | 2.60 | 4.33 | 4.61 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 0.33 | 8.10 | 0.11 | 2.60 | 4.33 | 4.08 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |