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 | -1.2x - -1.3x | -1.2x |
| Selected Fwd P/E Multiple | -11.0x - -12.1x | -11.6x |
| Fair Value | €0.65 - €0.72 | €0.69 |
| Upside | 31.4% - 45.3% | 38.4% |
| Benchmarks | - | Full Ticker |
| Blink Charging Co. | - | NasdaqCM:BLNK |
| Beam Global | - | NasdaqCM:BEEM |
| Nuvve Holding Corp. | - | NasdaqCM:NVVE |
| Alfen N.V. | - | OTCPK:ALFN.F |
| ABB Ltd | - | OTCPK:ABLZ.F |
| ChargePoint Holdings, Inc. | - | DB:7U6 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BLNK | BEEM | NVVE | ALFN.F | ABLZ.F | 7U6 | |||
| NasdaqCM:BLNK | NasdaqCM:BEEM | NasdaqCM:NVVE | OTCPK:ALFN.F | OTCPK:ABLZ.F | DB:7U6 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 31.5% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -5.2% | NM- | ||
| Latest Twelve Months | 2.7% | 37.6% | 46.0% | -191.0% | 4.5% | 39.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -208.7% | -64.6% | -624.0% | 6.4% | 13.2% | -82.9% | ||
| Prior Fiscal Year | -144.9% | -89.5% | -463.9% | 5.9% | 11.7% | -90.3% | ||
| Latest Fiscal Year | -157.0% | -23.8% | -386.6% | -5.5% | 12.0% | -66.4% | ||
| Latest Twelve Months | -157.0% | -19.3% | -385.8% | -5.5% | 12.0% | -66.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.5x | -2.0x | -0.5x | -18.9x | 14.7x | -1.7x | ||
| Price / LTM Sales | 0.7x | 0.4x | 0.2x | 0.5x | 2.7x | 0.6x | ||
| LTM P/E Ratio | -0.4x | -2.3x | -0.1x | -8.6x | 22.2x | -1.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.6x | -0.4x | 22.2x | |||||
| Historical LTM P/E Ratio | -13.4x | -7.3x | -1.0x | |||||
| Selected P/E Multiple | -1.2x | -1.2x | -1.3x | |||||
| (x) LTM Net Income | (277) | (277) | (277) | |||||
| (=) Equity Value | 323 | 340 | 357 | |||||
| (/) Shares Outstanding | 458.2 | 458.2 | 458.2 | |||||
| Implied Value Range | 0.71 | 0.74 | 0.78 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.64 | 0.68 | 0.71 | 0.50 | ||||
| Upside / (Downside) | 29.6% | 36.4% | 43.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BLNK | BEEM | NVVE | ALFN.F | ABLZ.F | 7U6 | |
| Value of Common Equity | 84 | 26 | 1 | 91 | 85,021 | 249 | |
| (/) Shares Outstanding | 101.2 | 14.8 | 1.3 | 7.8 | 1,832.3 | 458.2 | |
| Implied Stock Price | 0.83 | 1.79 | 1.00 | 11.70 | 46.40 | 0.54 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.91 | 1.00 | 1.10 | |
| Implied Stock Price (Trading Cur) | 0.83 | 1.79 | 1.00 | 12.82 | 46.40 | 0.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.91 | 1.00 | 1.10 | |