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 Ps Multiple | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | $2.46 - $2.72 | $2.59 |
| Upside | 87.8% - 107.6% | 97.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Wise plc | - | OTCPK:WPLC.F |
| FlexShopper, Inc. | - | NasdaqCM:FPAY |
| Berkshire Hathaway Inc. | - | NYSE:BRK.A |
| Fiserv, Inc. | - | NYSE:FI |
| Rocket Companies, Inc. | - | NYSE:RKT |
| Future FinTech Group Inc. | - | NasdaqCM:FTFT |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| WPLC.F | FPAY | BRK.A | FI | RKT | FTFT | |||
| OTCPK:WPLC.F | NasdaqCM:FPAY | NYSE:BRK.A | NYSE:FI | NYSE:RKT | NasdaqCM:FTFT | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 51.3% | 13.7% | 7.8% | 15.0% | 0.8% | 108.3% | ||
| 3Y CAGR | 49.7% | 4.6% | 10.4% | 8.0% | -25.6% | 355.6% | ||
| Latest Twelve Months | 29.9% | 24.5% | 1.9% | 7.1% | 35.2% | -41.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.0% | 2.0% | 19.5% | 11.7% | 23.5% | 1934.8% | ||
| Prior Fiscal Year | 11.8% | 8.7% | 26.4% | 16.1% | -0.4% | -55.8% | ||
| Latest Fiscal Year | 25.1% | -7.1% | 24.0% | 15.3% | 0.5% | -97.6% | ||
| Latest Twelve Months | 27.6% | -2.6% | 24.0% | 15.3% | 0.5% | -209.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.1x | 7.4x | 4.6x | 15.5x | 18.3x | 0.3x | ||
| Price / LTM Sales | 5.8x | 0.2x | 3.0x | 5.6x | 4.7x | 0.1x | ||
| LTM P/E Ratio | 21.2x | -6.9x | 12.4x | 36.9x | 63.9x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 4.7x | 5.8x | |||||
| Historical LTM P/S Ratio | -587.5x | 0.9x | 160.3x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 19 | 19 | 19 | |||||
| (=) Equity Value | 5 | 5 | 6 | |||||
| (/) Shares Outstanding | 2.1 | 2.1 | 2.1 | |||||
| Implied Value Range | 2.46 | 2.59 | 2.72 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.46 | 2.59 | 2.72 | 1.31 | ||||
| Upside / (Downside) | 87.8% | 97.7% | 107.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WPLC.F | FPAY | BRK.A | FI | RKT | FTFT | |
| Value of Common Equity | 10,082 | 25 | 1,119,891 | 117,513 | 1,878 | 3 | |
| (/) Shares Outstanding | 1,020.4 | 21.5 | 1.4 | 558.6 | 147.3 | 2.1 | |
| Implied Stock Price | 9.88 | 1.15 | 778,421.00 | 210.38 | 12.75 | 1.31 | |
| FX Conversion Rate to Trading Currency | 0.77 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.76 | 1.15 | 778,421.00 | 210.38 | 12.75 | 1.31 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 0.77 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |