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 Pb Multiple | 0.6x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.5x - 0.8x | 0.6x |
| Fair Value | €1.07 - €1.19 | €1.13 |
| Upside | 24.1% - 37.2% | 30.6% |
| Benchmarks | - | Full Ticker |
| Cherry SE | - | XTRA:C3RY |
| Boxlight Corporation | - | DB:2IU |
| Foxx Development Holdings Inc. | - | NasdaqCM:FOXX |
| IonQ, Inc. | - | NYSE:IONQ |
| Sonim Technologies, Inc. | - | BST:2W9 |
| Pyramid AG | - | DB:M3BK |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| C3RY | 2IU | FOXX | IONQ | 2W9 | M3BK | |||
| XTRA:C3RY | DB:2IU | NasdaqCM:FOXX | NYSE:IONQ | BST:2W9 | DB:M3BK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 61.6% | 42.2% | -174.1% | -90.7% | -839.6% | 36.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -36.8% | -15.6% | -52.4% | -3070.7% | -35.8% | -7.2% | ||
| Prior Fiscal Year | -100.3% | -22.9% | 0.3% | -715.8% | -0.1% | -6.5% | ||
| Latest Fiscal Year | -41.2% | -21.8% | -106.3% | -770.0% | -57.7% | -4.5% | ||
| Latest Twelve Months | -45.4% | -21.2% | -11.7% | -753.2% | -52.0% | -4.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -22.8% | -105.1% | -1196.5% | -30.1% | -124.0% | -7.5% | ||
| Prior Fiscal Year | -67.9% | -117.8% | NA | -30.0% | -0.4% | -11.9% | ||
| Latest Twelve Months | -50.4% | -567.2% | NM | -52.1% | -305.3% | -7.5% | ||
| Next Fiscal Year | -3.3% | 71.6% | #NUM! | -46.1% | -111.9% | 0.7% | ||
| Two Fiscal Years Forward | -3.5% | 38.0% | 60.0% | -117.2% | 506.2% | 2.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.0x | 0.6x | 252.0x | 0.1x | 0.3x | ||
| Price / LTM EPS | -0.4x | -0.2x | -5.3x | -33.5x | -0.2x | -6.6x | ||
| Price / Book | 0.3x | -0.4x | -21.6x | 14.2x | -7.0x | 0.5x | ||
| Price / Fwd Book | 0.3x | -0.2x | -8.4x | 45.2x | -22.7x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -21.6x | -0.4x | 14.2x | |||||
| Historical P/B Ratio | 0.5x | 0.6x | 0.8x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 42 | 42 | 42 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | C3RY | 2IU | FOXX | IONQ | 2W9 | M3BK | |
| Value of Common Equity | 21 | 6 | 34 | 10,850 | 37 | 20 | |
| (/) Shares Outstanding | 23.2 | 2.6 | 6.8 | 261.6 | 8.4 | 23.1 | |
| Implied Stock Price | 0.90 | 2.10 | 4.95 | 41.47 | 4.34 | 0.86 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.16 | 1.00 | 1.00 | 1.16 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.90 | 1.81 | 4.95 | 41.47 | 3.74 | 0.86 | |
| Trading Currency | EUR | EUR | USD | USD | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.16 | 1.00 | 1.00 | 1.16 | 1.00 | |