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 | -7.1x - -7.9x | -7.5x |
| Selected Fwd P/E Multiple | -8.5x - -9.4x | -9.0x |
| Fair Value | €0.025 - €0.028 | €0.026 |
| Upside | -8.9% - 0.7% | -4.1% |
| Benchmarks | - | Full Ticker |
| Volt Group Limited | - | ASX:VPR |
| LGI Limited | - | ASX:LGI |
| Frontier Energy Limited | - | ASX:FHE |
| Kalina Power Limited | - | ASX:KPO |
| Environment Friendly Holdings Corp. | 377,700.0% | TSE:3777 |
| Carnegie Clean Energy Limited | - | DB:CNM1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VPR | LGI | FHE | KPO | 3777 | CNM1 | |||
| ASX:VPR | ASX:LGI | ASX:FHE | ASX:KPO | TSE:3777 | DB:CNM1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 27.4% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 26.8% | 56.3% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 122.4% | -15.3% | -982.8% | 21.8% | -160.3% | -103.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -30.2% | 21.1% | -129990.2% | NA | -246.6% | -1784.5% | ||
| Prior Fiscal Year | 12.1% | 19.9% | NA | NA | 0.9% | -164.3% | ||
| Latest Fiscal Year | 24.3% | 20.1% | NA | NA | -0.9% | -668.8% | ||
| Latest Twelve Months | 24.3% | 17.4% | NA | NA | -0.7% | -671.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.0x | 18.6x | -4.3x | -1.3x | 191.3x | -8.4x | ||
| Price / LTM Sales | 2.7x | 7.8x | NA | NA | 0.8x | 54.4x | ||
| LTM P/E Ratio | 11.1x | 44.6x | -5.3x | -3.8x | -118.6x | -8.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -118.6x | -3.8x | 44.6x | |||||
| Historical LTM P/E Ratio | -8.8x | -8.8x | -8.8x | |||||
| Selected P/E Multiple | -7.1x | -7.5x | -7.9x | |||||
| (x) LTM Net Income | (2) | (2) | (2) | |||||
| (=) Equity Value | 17 | 18 | 19 | |||||
| (/) Shares Outstanding | 411.5 | 411.5 | 411.5 | |||||
| Implied Value Range | 0.04 | 0.04 | 0.05 | |||||
| FX Rate: AUD/EUR | 1.8 | 1.8 | 1.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.02 | 0.03 | 0.03 | ||||
| Upside / (Downside) | -15.8% | -11.4% | -7.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VPR | LGI | FHE | KPO | 3777 | CNM1 | |
| Value of Common Equity | 15 | 266 | 95 | 15 | 10,791 | 20 | |
| (/) Shares Outstanding | 107.2 | 88.8 | 515.1 | 2,933.0 | 299.7 | 411.5 | |
| Implied Stock Price | 0.14 | 3.00 | 0.19 | 0.01 | 36.00 | 0.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |
| Implied Stock Price (Trading Cur) | 0.14 | 3.00 | 0.19 | 0.01 | 36.00 | 0.03 | |
| Trading Currency | AUD | AUD | AUD | AUD | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |