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 | -1.3x - -1.4x | -1.3x |
| Selected Fwd P/E Multiple | -2.4x - -2.7x | -2.6x |
| Fair Value | $0.30 - $0.33 | $0.31 |
| Upside | 10.6% - 22.3% | 16.4% |
| Benchmarks | - | Full Ticker |
| Ford Motor Company | - | NYSE:F |
| General Motors Company | - | NYSE:GM |
| Massimo Group | - | NasdaqCM:MAMO |
| Faraday Future Intelligent Electric Inc. | - | NasdaqCM:FFAI |
| US Lighting Group, Inc. | - | OTCPK:USLG |
| ECD Automotive Design, Inc. | - | NasdaqCM:ECDA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| F | GM | MAMO | FFAI | USLG | ECDA | |||
| NYSE:F | NYSE:GM | NasdaqCM:MAMO | NasdaqCM:FFAI | OTCPK:USLG | NasdaqCM:ECDA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 162.7% | 1.8% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | -31.1% | -9.9% | -12.6% | NM- | NM- | NM- | ||
| Latest Twelve Months | 27.9% | -28.6% | -116.2% | 2.8% | 81.4% | -265.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.1% | 5.8% | 6.0% | -55285.6% | 941.7% | -20.7% | ||
| Prior Fiscal Year | 2.5% | 5.8% | 9.1% | -55069.4% | -830.0% | -6.0% | ||
| Latest Fiscal Year | 3.2% | 3.8% | 2.8% | -67425.4% | -30.5% | -42.8% | ||
| Latest Twelve Months | 2.7% | 4.0% | -2.2% | -38157.6% | -144.2% | -43.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.0x | 8.8x | 205.0x | -3.5x | -5.5x | -9.5x | ||
| Price / LTM Sales | 0.3x | 0.3x | 1.1x | 234.6x | 0.4x | 0.4x | ||
| LTM P/E Ratio | 9.2x | 6.7x | -52.0x | -0.6x | -0.3x | -1.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -52.0x | -0.3x | 9.2x | |||||
| Historical LTM P/E Ratio | -21.1x | -12.4x | -3.7x | |||||
| Selected P/E Multiple | -1.3x | -1.3x | -1.4x | |||||
| (x) LTM Net Income | (11) | (11) | (11) | |||||
| (=) Equity Value | 13 | 14 | 15 | |||||
| (/) Shares Outstanding | 39.3 | 39.3 | 39.3 | |||||
| Implied Value Range | 0.34 | 0.36 | 0.38 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.34 | 0.36 | 0.38 | 0.27 | ||||
| Upside / (Downside) | 27.5% | 34.2% | 40.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | F | GM | MAMO | FFAI | USLG | ECDA | |
| Value of Common Equity | 46,009 | 50,677 | 110 | 200 | 0 | 11 | |
| (/) Shares Outstanding | 3,976.5 | 961.4 | 41.5 | 98.6 | 112.3 | 39.3 | |
| Implied Stock Price | 11.57 | 52.71 | 2.65 | 2.03 | 0.00 | 0.27 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.57 | 52.71 | 2.65 | 2.03 | 0.00 | 0.27 | |
| 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 | |