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 | 0.6x - 0.7x | 0.6x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | €0.77 - €0.85 | €0.81 |
| Upside | -38.7% - -32.2% | -35.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| HealthEquity, Inc. | - | NasdaqGS:HQY |
| Healthcare Integrated Technologies, Inc. | - | OTCPK:HITC |
| Healthcare Triangle, Inc. | - | NasdaqCM:HCTI |
| CareView Communications, Inc. | - | OTCPK:CRVW |
| American Well Corporation | - | NYSE:AMWL |
| SCWorx Corp. | - | DB:4R80 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HQY | HITC | HCTI | CRVW | AMWL | 4R80 | |||
| NasdaqGS:HQY | OTCPK:HITC | NasdaqCM:HCTI | OTCPK:CRVW | NYSE:AMWL | DB:4R80 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 17.7% | NM- | -16.5% | 5.6% | 11.3% | -11.6% | ||
| 3Y CAGR | 16.6% | NM- | -30.8% | 1.9% | 0.2% | -13.6% | ||
| Latest Twelve Months | 20.0% | 1279.2% | -64.8% | -14.8% | -1.8% | -21.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.5% | -1218.3% | -23.0% | -109.8% | -119.8% | -90.8% | ||
| Prior Fiscal Year | 5.6% | NA | -26.2% | -40.8% | -260.6% | -104.6% | ||
| Latest Fiscal Year | 8.1% | -218.2% | -51.0% | -57.0% | -81.8% | -38.0% | ||
| Latest Twelve Months | 8.1% | -755.9% | -51.0% | -57.0% | -81.8% | -38.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.9x | -22.4x | -5.0x | -27.5x | 0.5x | NA | ||
| Price / LTM Sales | 6.3x | 172.9x | 0.8x | 2.1x | 0.5x | 0.4x | ||
| LTM P/E Ratio | 78.0x | -22.9x | -1.6x | -3.6x | -0.6x | -1.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 2.1x | 172.9x | |||||
| Historical LTM P/S Ratio | 0.4x | 1.2x | 3.0x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) LTM Sales | 3 | 3 | 3 | |||||
| (=) Equity Value | 2 | 2 | 2 | |||||
| (/) Shares Outstanding | 2.1 | 2.1 | 2.1 | |||||
| Implied Value Range | 0.85 | 0.89 | 0.94 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.74 | 0.78 | 0.82 | 1.26 | ||||
| Upside / (Downside) | -41.0% | -37.8% | -34.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HQY | HITC | HCTI | CRVW | AMWL | 4R80 | |
| Value of Common Equity | 7,218 | 52 | 9 | 17 | 122 | 3 | |
| (/) Shares Outstanding | 86.5 | 179.1 | 45.2 | 583.9 | 15.6 | 2.1 | |
| Implied Stock Price | 83.45 | 0.29 | 0.20 | 0.03 | 7.80 | 1.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 83.45 | 0.29 | 0.20 | 0.03 | 7.80 | 1.26 | |
| 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 | |