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 | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | €4.95 - €5.48 | €5.22 |
| Upside | -38.8% - -32.4% | -35.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Apple Inc. | - | NasdaqGS:AAPL |
| Franklin Wireless Corp. | - | NasdaqCM:FKWL |
| Inseego Corp. | - | NasdaqGS:INSG |
| NETGEAR, Inc. | - | NasdaqGS:NTGR |
| Siyata Mobile Inc. | - | NasdaqCM:SYTA |
| Sonim Technologies, Inc. | - | DB:6RO |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AAPL | FKWL | INSG | NTGR | SYTA | 6RO | |||
| NasdaqGS:AAPL | NasdaqCM:FKWL | NasdaqGS:INSG | NasdaqGS:NTGR | NasdaqCM:SYTA | DB:6RO | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.5% | -3.3% | -2.7% | -7.6% | 3.5% | -12.9% | ||
| 3Y CAGR | 2.2% | -44.9% | -10.0% | -16.8% | 15.5% | 2.2% | ||
| Latest Twelve Months | 2.6% | -8.3% | 14.3% | -9.1% | 41.3% | -37.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.5% | -2.3% | -23.2% | -2.8% | -242.2% | -34.7% | ||
| Prior Fiscal Year | 25.3% | -6.2% | -28.7% | -14.1% | -157.1% | -0.1% | ||
| Latest Fiscal Year | 24.0% | -12.9% | -9.2% | 1.8% | -217.3% | -57.7% | ||
| Latest Twelve Months | 24.3% | -5.1% | -9.2% | 1.8% | -217.3% | -57.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.6x | -7.5x | 26.2x | -5.0x | -0.4x | -0.2x | ||
| Price / LTM Sales | 7.9x | 1.3x | 0.7x | 1.1x | 0.3x | 0.2x | ||
| LTM P/E Ratio | 32.7x | -26.1x | -7.1x | 57.8x | -0.1x | -0.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 1.1x | 7.9x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 58 | 58 | 58 | |||||
| (=) Equity Value | 12 | 13 | 14 | |||||
| (/) Shares Outstanding | 2.0 | 2.0 | 2.0 | |||||
| Implied Value Range | 6.07 | 6.38 | 6.70 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.33 | 5.62 | 5.90 | 8.10 | ||||
| Upside / (Downside) | -34.1% | -30.7% | -27.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AAPL | FKWL | INSG | NTGR | SYTA | 6RO | |
| Value of Common Equity | 3,143,819 | 57 | 125 | 715 | 4 | 19 | |
| (/) Shares Outstanding | 15,022.1 | 11.8 | 15.0 | 28.9 | 3.0 | 2.0 | |
| Implied Stock Price | 209.28 | 4.87 | 8.32 | 24.76 | 1.21 | 9.21 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 209.28 | 4.87 | 8.32 | 24.76 | 1.21 | 8.10 | |
| 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 | |