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 | 0.4x - 1.4x | 1.0x |
| Fair Value | €17.49 - €19.33 | €18.41 |
| Upside | 25.7% - 38.9% | 32.3% |
| Benchmarks | - | Full Ticker |
| KVH Industries, Inc. | - | NasdaqGS:KVHI |
| Comtech Telecommunications Corp. | - | NasdaqGS:CMTL |
| Motorola Solutions, Inc. | - | NYSE:MSI |
| Cisco Systems, Inc. | - | NasdaqGS:CSCO |
| Gilat Satellite Networks Ltd. | - | NasdaqGS:GILT |
| Viasat, Inc. | - | DB:VS1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KVHI | CMTL | MSI | CSCO | GILT | VS1 | |||
| NasdaqGS:KVHI | NasdaqGS:CMTL | NYSE:MSI | NasdaqGS:CSCO | NasdaqGS:GILT | DB:VS1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 12.7% | -2.3% | -7.6% | NM- | ||
| 3Y CAGR | NM- | NM- | 8.2% | -0.9% | NM- | NM- | ||
| Latest Twelve Months | 49.4% | -630.2% | 47.0% | -19.2% | -39.3% | 45.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.0% | -13.8% | 14.6% | 21.3% | 7.7% | 0.9% | ||
| Prior Fiscal Year | -11.6% | -6.2% | 17.1% | 22.1% | 8.8% | -24.7% | ||
| Latest Fiscal Year | -9.7% | -25.1% | 14.6% | 19.2% | 8.1% | -12.7% | ||
| Latest Twelve Months | -8.7% | -59.2% | 18.7% | 17.6% | 4.3% | -12.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -8.8% | -24.5% | 690.2% | 27.3% | 6.6% | -8.3% | ||
| Prior Fiscal Year | -10.1% | -7.5% | 406.9% | 30.0% | 9.1% | -23.9% | ||
| Latest Twelve Months | -6.8% | -112.4% | 189.3% | 21.4% | 4.8% | -12.0% | ||
| Next Fiscal Year | -7.0% | -19.1% | 108.3% | 33.0% | 6.1% | 0.8% | ||
| Two Fiscal Years Forward | -1.8% | -9.5% | 74.6% | 33.8% | 11.3% | 2.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.0x | 0.1x | 6.4x | 4.8x | 1.4x | 0.5x | ||
| Price / LTM EPS | -10.9x | -0.2x | 34.3x | 27.5x | 32.4x | -3.6x | ||
| Price / Book | 0.8x | 0.6x | 42.8x | 5.9x | 1.5x | 0.4x | ||
| Price / Fwd Book | 0.8x | 0.3x | 24.1x | 5.8x | 1.4x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.5x | 42.8x | |||||
| Historical P/B Ratio | 0.4x | 1.0x | 1.4x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 4,554 | 4,554 | 4,554 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KVHI | CMTL | MSI | CSCO | GILT | VS1 | |
| Value of Common Equity | 105 | 71 | 70,181 | 269,478 | 450 | 2,107 | |
| (/) Shares Outstanding | 19.6 | 29.4 | 166.9 | 3,960.0 | 57.1 | 130.3 | |
| Implied Stock Price | 5.35 | 2.42 | 420.46 | 68.05 | 7.89 | 16.17 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 5.35 | 2.42 | 420.46 | 68.05 | 7.89 | 13.92 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |