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 | -11.4x - -12.7x | -12.1x |
| Selected Fwd P/E Multiple | -5.5x - -6.1x | -5.8x |
| Fair Value | €3.01 - €3.32 | €3.17 |
| Upside | -23.9% - -15.9% | -19.9% |
| Benchmarks | - | Full Ticker |
| Bandwidth Inc. | - | NasdaqGS:BAND |
| Nuvera Communications, Inc. | - | OTCPK:NUVR |
| TPT Global Tech, Inc. | - | OTCPK:TPTW |
| Liberty Global Ltd. | - | NasdaqGS:LBTY.A |
| ATN International, Inc. | - | NasdaqGS:ATNI |
| Lumen Technologies, Inc. | - | DB:CYTH |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BAND | NUVR | TPTW | LBTY.A | ATNI | CYTH | |||
| NasdaqGS:BAND | OTCPK:NUVR | OTCPK:TPTW | NasdaqGS:LBTY.A | NasdaqGS:ATNI | DB:CYTH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -48.6% | NM- | NM- | ||
| Latest Twelve Months | 96.5% | 39.2% | 73.9% | 94.3% | -72.0% | 97.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.8% | 7.7% | -183.0% | 16.8% | -2.1% | -15.5% | ||
| Prior Fiscal Year | -2.7% | -4.9% | -839.8% | -93.2% | -2.6% | -70.7% | ||
| Latest Fiscal Year | -0.9% | -6.4% | -342.9% | 41.7% | -4.4% | -0.4% | ||
| Latest Twelve Months | -0.1% | -5.9% | -292.7% | -3.2% | -4.8% | -2.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.4x | 6.6x | -17.5x | 11.3x | 5.7x | 6.1x | ||
| Price / LTM Sales | 0.5x | 0.8x | 0.0x | 0.8x | 0.4x | 0.4x | ||
| LTM P/E Ratio | -381.3x | -14.2x | 0.0x | -24.0x | -7.4x | -14.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -381.3x | -14.2x | 0.0x | |||||
| Historical LTM P/E Ratio | -16.8x | -0.2x | 8.4x | |||||
| Selected P/E Multiple | -11.4x | -12.1x | -12.7x | |||||
| (x) LTM Net Income | (313) | (313) | (313) | |||||
| (=) Equity Value | 3,584 | 3,772 | 3,961 | |||||
| (/) Shares Outstanding | 1,025.9 | 1,025.9 | 1,025.9 | |||||
| Implied Value Range | 3.49 | 3.68 | 3.86 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.03 | 3.19 | 3.35 | 3.95 | ||||
| Upside / (Downside) | -23.4% | -19.4% | -15.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BAND | NUVR | TPTW | LBTY.A | ATNI | CYTH | |
| Value of Common Equity | 393 | 58 | 0 | 3,400 | 258 | 4,680 | |
| (/) Shares Outstanding | 29.8 | 5.2 | 8,118.2 | 345.6 | 14.9 | 1,025.9 | |
| Implied Stock Price | 13.21 | 11.15 | 0.00 | 9.84 | 17.31 | 4.56 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |
| Implied Stock Price (Trading Cur) | 13.21 | 11.15 | 0.00 | 9.84 | 17.31 | 3.95 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.15 | |