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 | 0.4x - 0.4x | 0.4x |
| Historical Pb Multiple | 0.3x - 0.4x | 0.3x |
| Fair Value | €0.027 - €0.030 | €0.029 |
| Upside | -10.4% - -1.0% | -5.7% |
| Benchmarks | - | Full Ticker |
| Skycap Investment Holdings Inc. | - | CNSX:SKY |
| Magnetic North Acquisition Corp. | - | TSXV:MNC |
| Western Pacific Trust Company | - | TSXV:WP |
| FRNT Financial Inc. | - | TSXV:FRNT |
| Torrent Capital Ltd. | - | TSXV:TORR |
| Minco Capital Corp. | - | DB:MI5 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SKY | MNC | WP | FRNT | TORR | MI5 | |||
| CNSX:SKY | TSXV:MNC | TSXV:WP | TSXV:FRNT | TSXV:TORR | DB:MI5 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 33.8% | NM- | 3.7% | NM- | ||
| 3Y CAGR | NM- | NM- | -23.9% | NM- | 42.3% | NM- | ||
| Latest Twelve Months | 154.9% | 68.1% | -32.0% | -30.1% | 428.0% | 152.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -351.6% | -6459.4% | 31.9% | -686.7% | 72.9% | -1179.3% | ||
| Prior Fiscal Year | -4325.7% | 133.8% | 18.6% | -639.7% | 102.6% | 150.6% | ||
| Latest Fiscal Year | 8333.4% | -159.9% | 16.8% | -129.4% | 85.1% | 4629.7% | ||
| Latest Twelve Months | 8333.4% | -1297.4% | 13.3% | -228.7% | 84.3% | 59.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -94.5% | -333.9% | 92.6% | -45.2% | 5.7% | -14.9% | ||
| Prior Fiscal Year | -131.3% | NM | 25.9% | -41.6% | -31.7% | -22.6% | ||
| Latest Twelve Months | 70.9% | NM | 15.1% | -66.9% | 25.4% | 10.2% | ||
| Next Fiscal Year | 40.5% | #NUM! | 20.3% | #NUM! | 19.0% | #NUM! | ||
| Two Fiscal Years Forward | 147.8% | 7.4% | 18.9% | -237.1% | 16.0% | 0.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 49.2x | 18.5x | 2.1x | 14.6x | 3.4x | 2.4x | ||
| Price / LTM EPS | 0.6x | -1.4x | 16.1x | -6.4x | 4.0x | 4.1x | ||
| Price / Book | 0.3x | -0.2x | 2.4x | 5.0x | 0.8x | 0.4x | ||
| Price / Fwd Book | 0.2x | -0.2x | 2.3x | 3.4x | 0.9x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.2x | 0.8x | 5.0x | |||||
| Historical P/B Ratio | 0.3x | 0.3x | 0.4x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) Book Value | 6 | 6 | 6 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SKY | MNC | WP | FRNT | TORR | MI5 | |
| Value of Common Equity | 4 | 4 | 4 | 17 | 23 | 2 | |
| (/) Shares Outstanding | 174.8 | 59.1 | 26.3 | 42.5 | 38.1 | 50.2 | |
| Implied Stock Price | 0.03 | 0.08 | 0.16 | 0.40 | 0.60 | 0.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.62 | |
| Implied Stock Price (Trading Cur) | 0.03 | 0.08 | 0.16 | 0.40 | 0.60 | 0.03 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.62 | |