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 | -49.2x - -54.4x | -51.8x |
| Selected Fwd P/E Multiple | -4.7x - -5.2x | -4.9x |
| Fair Value | €2.55 - €2.82 | €2.68 |
| Upside | -12.2% - -3.0% | -7.6% |
| Benchmarks | - | Full Ticker |
| Nuvera Communications, Inc. | - | OTCPK:NUVR |
| Bandwidth Inc. | - | NasdaqGS:BAND |
| TPT Global Tech, Inc. | - | OTCPK:TPTW |
| AT&T Inc. | - | NYSE:T |
| ATN International, Inc. | - | NasdaqGS:ATNI |
| Lumen Technologies, Inc. | - | DB:CYTH |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NUVR | BAND | TPTW | T | ATNI | CYTH | |||
| OTCPK:NUVR | NasdaqGS:BAND | OTCPK:TPTW | NYSE:T | NasdaqGS:ATNI | DB:CYTH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -5.0% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -21.4% | NM- | NM- | ||
| Latest Twelve Months | -37.7% | 60.1% | 73.9% | -24.3% | -64.5% | 99.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.7% | -3.8% | -181.4% | 5.8% | -1.8% | -15.1% | ||
| Prior Fiscal Year | -4.9% | -2.7% | -839.8% | 11.6% | -2.6% | -70.7% | ||
| Latest Fiscal Year | -6.4% | -0.9% | -342.9% | 8.8% | -4.4% | -0.4% | ||
| Latest Twelve Months | -6.4% | -0.9% | -292.7% | 8.8% | -4.4% | -0.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.4x | 30.4x | -17.7x | 8.0x | 5.9x | 6.0x | ||
| Price / LTM Sales | 0.7x | 0.5x | 0.6x | 1.6x | 0.4x | 0.3x | ||
| LTM P/E Ratio | -11.2x | -51.9x | -0.2x | 18.1x | -8.4x | -60.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -51.9x | -8.4x | 18.1x | |||||
| Historical LTM P/E Ratio | -60.6x | -0.2x | 8.4x | |||||
| Selected P/E Multiple | -49.2x | -51.8x | -54.4x | |||||
| (x) LTM Net Income | (55) | (55) | (55) | |||||
| (=) Equity Value | 2,708 | 2,850 | 2,993 | |||||
| (/) Shares Outstanding | 1,013.8 | 1,013.8 | 1,013.8 | |||||
| Implied Value Range | 2.67 | 2.81 | 2.95 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.34 | 2.47 | 2.59 | 2.91 | ||||
| Upside / (Downside) | -19.3% | -15.1% | -10.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NUVR | BAND | TPTW | T | ATNI | CYTH | |
| Value of Common Equity | 50 | 338 | 1 | 194,888 | 269 | 3,355 | |
| (/) Shares Outstanding | 5.2 | 28.6 | 8,118.2 | 7,178.2 | 15.2 | 1,013.8 | |
| Implied Stock Price | 9.60 | 11.82 | 0.00 | 27.15 | 17.69 | 3.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 9.60 | 11.82 | 0.00 | 27.15 | 17.69 | 2.91 | |
| 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 | |