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 | 1.1x - 1.2x | 1.2x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.7x |
| Fair Value | €0.84 - €0.93 | €0.89 |
| Upside | 32.8% - 46.8% | 39.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Nuvve Holding Corp. | - | NasdaqCM:NVVE |
| Blink Charging Co. | - | NasdaqCM:BLNK |
| Beam Global | - | NasdaqCM:BEEM |
| Shorepower Technologies Inc. | - | OTCPK:SPEV |
| Alfen N.V. | - | OTCPK:ALFN.F |
| ChargePoint Holdings, Inc. | - | DB:7U6 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NVVE | BLNK | BEEM | SPEV | ALFN.F | 7U6 | |||
| NasdaqCM:NVVE | NasdaqCM:BLNK | NasdaqCM:BEEM | OTCPK:SPEV | OTCPK:ALFN.F | DB:7U6 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 15.4% | 114.8% | 57.4% | NM- | 27.8% | 23.6% | ||
| 3Y CAGR | 8.0% | 82.0% | 76.3% | -31.9% | 25.0% | 20.1% | ||
| Latest Twelve Months | -25.0% | -30.1% | -40.3% | 223.8% | -3.3% | -17.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -608.2% | -202.5% | -61.0% | -1318.7% | 6.4% | -82.9% | ||
| Prior Fiscal Year | -386.6% | -144.9% | -23.8% | -3147.6% | 5.9% | -90.3% | ||
| Latest Fiscal Year | -329.1% | -157.0% | -22.9% | -691.5% | -5.5% | -66.4% | ||
| Latest Twelve Months | -318.3% | -184.4% | -57.8% | -691.5% | -5.5% | -66.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.6x | -0.8x | -1.7x | -4.4x | -18.6x | -1.9x | ||
| Price / LTM Sales | 0.5x | 0.7x | 0.6x | 16.8x | 0.5x | 0.7x | ||
| LTM P/E Ratio | -0.2x | -0.4x | -1.0x | -2.4x | -8.4x | -1.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.6x | 16.8x | |||||
| Historical LTM P/S Ratio | 0.7x | 10.1x | 22.5x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) LTM Sales | 417 | 417 | 417 | |||||
| (=) Equity Value | 456 | 480 | 504 | |||||
| (/) Shares Outstanding | 458.2 | 458.2 | 458.2 | |||||
| Implied Value Range | 0.99 | 1.05 | 1.10 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.88 | 0.93 | 0.98 | 0.63 | ||||
| Upside / (Downside) | 39.6% | 46.9% | 54.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NVVE | BLNK | BEEM | SPEV | ALFN.F | 7U6 | |
| Value of Common Equity | 3 | 75 | 25 | 1 | 106 | 327 | |
| (/) Shares Outstanding | 3.1 | 102.7 | 15.5 | 49.2 | 7.8 | 458.2 | |
| Implied Stock Price | 0.91 | 0.73 | 1.60 | 0.02 | 13.52 | 0.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.89 | 1.12 | |
| Implied Stock Price (Trading Cur) | 0.91 | 0.73 | 1.60 | 0.02 | 15.20 | 0.63 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.89 | 1.12 | |