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 P/E Multiple | 6.2x - 6.8x | 6.5x |
| Selected Fwd P/E Multiple | 7.2x - 7.9x | 7.5x |
| Fair Value | €4.76 - €5.27 | €5.01 |
| Upside | 16.8% - 29.1% | 22.9% |
| Benchmarks | - | Full Ticker |
| Mobivity Holdings Corp. | - | OTCPK:MFON |
| Weibo Corporation | - | NasdaqGS:WB |
| Luokung Technology Corp. | - | OTCPK:LKCO.F |
| Antelope Enterprise Holdings Limited | - | NasdaqCM:AEHL |
| Oriental Culture Holding LTD | - | NasdaqCM:OCG |
| Yalla Group Limited | - | BST:80Q |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MFON | WB | LKCO.F | AEHL | OCG | 80Q | |||
| OTCPK:MFON | NasdaqGS:WB | OTCPK: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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -5.1x | 2.7x | -0.1x | -0.6x | -11.5x | 2.0x | ||
| Price / LTM Sales | 20.3x | 1.1x | 0.1x | 0.0x | 53.8x | 2.9x | ||
| LTM P/E Ratio | -2.5x | 6.2x | 0.0x | -0.2x | -19.8x | 7.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -19.8x | -0.2x | 6.2x | |||||
| Historical LTM P/E Ratio | -143.5x | 7.3x | 13.3x | |||||
| Selected P/E Multiple | 6.2x | 6.5x | 6.8x | |||||
| (x) LTM Net Income | 136 | 136 | 136 | |||||
| (=) Equity Value | 836 | 880 | 924 | |||||
| (/) Shares Outstanding | 185.1 | 185.1 | 185.1 | |||||
| Implied Value Range | 4.52 | 4.75 | 4.99 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.96 | 4.17 | 4.38 | 4.08 | ||||
| Upside / (Downside) | -2.9% | 2.2% | 7.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MFON | WB | LKCO.F | AEHL | OCG | 80Q | |
| Value of Common Equity | 23 | 1,863 | 0 | 2 | 66 | 860 | |
| (/) Shares Outstanding | 72.4 | 244.8 | 2.4 | 0.8 | 18.6 | 185.1 | |
| Implied Stock Price | 0.32 | 7.61 | 0.11 | 2.70 | 3.56 | 4.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 0.32 | 7.61 | 0.11 | 2.70 | 3.56 | 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 | 1.14 | |