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 Revenue Multiple | 0.3x - 0.4x | 0.3x |
| Selected Fwd Revenue Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | $2.04 - $2.22 | $2.13 |
| Upside | 19.2% - 29.6% | 24.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Luduson G Inc. | LDSN | OTCPK:LDSN |
| Network CN Inc. | NWCN | OTCPK:NWCN |
| QMMM Holdings Limited | QMMM | NasdaqCM:QMMM |
| Everbright Digital Holding Limited | EDHL | NasdaqCM:EDHL |
| Liberty Broadband Corporation | LBRD.A | NasdaqGS:LBRD.A |
| ZW Data Action Technologies Inc. | CNET | NasdaqCM:CNET |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| LDSN | NWCN | QMMM | EDHL | LBRD.A | CNET | |||
| OTCPK:LDSN | OTCPK:NWCN | NasdaqCM:QMMM | NasdaqCM:EDHL | NasdaqGS:LBRD.A | NasdaqCM:CNET | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 132.4% | -23.3% | ||
| 3Y CAGR | NM- | NM- | -8.8% | NM- | 0.9% | -31.2% | ||
| Latest Twelve Months | 733.3% | 24.3% | -3.9% | -2.3% | 5.8% | -51.2% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 88.9% | -680.9% | -16.4% | 38.1% | -26.6% | -21.6% | ||
| Prior Fiscal Year | NA | -593.8% | -46.5% | 38.3% | 7.4% | -15.6% | ||
| Latest Fiscal Year | 89.2% | -257.1% | -58.0% | 18.7% | 9.1% | -24.3% | ||
| Latest Twelve Months | 87.9% | -144.4% | -58.0% | 18.7% | 10.3% | -25.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.40x | 8.12x | 37.38x | 55.07x | 4.32x | 0.23x | ||
| EV / LTM EBIT | 0.5x | -5.6x | -64.4x | 294.8x | 41.9x | -0.9x | ||
| Price / LTM Sales | 0.41x | 0.01x | 37.53x | 55.22x | 13.10x | 0.30x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.40x | 8.12x | 55.07x | |||||
| Historical EV / LTM Revenue | 0.14x | 0.42x | 0.76x | |||||
| Selected EV / LTM Revenue | 0.32x | 0.34x | 0.36x | |||||
| (x) LTM Revenue | 14 | 14 | 14 | |||||
| (=) Implied Enterprise Value | 4 | 5 | 5 | |||||
| (-) Non-shareholder Claims * | 1 | 1 | 1 | |||||
| (=) Equity Value | 5 | 6 | 6 | |||||
| (/) Shares Outstanding | 2.7 | 2.7 | 2.7 | |||||
| Implied Value Range | 2.00 | 2.09 | 2.17 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.00 | 2.09 | 2.17 | 1.71 | ||||
| Upside / (Downside) | 17.0% | 22.1% | 27.2% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | LDSN | NWCN | QMMM | EDHL | LBRD.A | CNET | |
| Enterprise Value | 5 | 5 | 99 | 114 | 4,475 | 4 | |
| (+) Cash & Short Term Investments | 0 | 0 | 1 | 0 | 226 | 1 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 13,060 | 0 | |
| (-) Debt | 0 | (5) | (0) | 0 | (4,161) | (0) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (15) | (0) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 5 | 0 | 99 | 115 | 13,585 | 5 | |
| (/) Shares Outstanding | 563.5 | 27.1 | 57.2 | 26.7 | 143.3 | 2.7 | |
| Implied Stock Price | 0.01 | 0.00 | 1.73 | 4.30 | 94.78 | 1.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.01 | 0.00 | 1.73 | 4.30 | 94.78 | 1.71 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |