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 | 0.4x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | $0.96 - $1.06 | $1.01 |
| Upside | 43.8% - 58.9% | 51.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Globalstar, Inc. | - | NasdaqGS:GSAT |
| Iridium Communications Inc. | - | NasdaqGS:IRDM |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| iQSTEL Inc. | - | NasdaqCM:IQST |
| LICT Corporation | - | OTCPK:LICT |
| NextPlat Corp | - | NasdaqCM:NXPL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GSAT | IRDM | LUMN | IQST | LICT | NXPL | |||
| NasdaqGS:GSAT | NasdaqGS:IRDM | NYSE:LUMN | NasdaqCM:IQST | OTCPK:LICT | NasdaqCM:NXPL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.7% | 8.2% | -9.4% | 73.5% | 2.6% | 62.0% | ||
| 3Y CAGR | 26.3% | 10.6% | -12.7% | 63.6% | 1.3% | 103.8% | ||
| Latest Twelve Months | 14.6% | 6.6% | -7.9% | 69.0% | 11.9% | 19.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -73.9% | -1.0% | -15.5% | -6.2% | 17.9% | -58.7% | ||
| Prior Fiscal Year | -15.8% | 1.9% | -70.7% | -1.1% | 8.8% | -10.0% | ||
| Latest Fiscal Year | -29.5% | 13.6% | -0.4% | -2.3% | 15.4% | -21.4% | ||
| Latest Twelve Months | -30.7% | 14.7% | -2.4% | -2.4% | 14.6% | -22.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.6x | 10.6x | 5.9x | -77.0x | 5.5x | -0.2x | ||
| Price / LTM Sales | 9.2x | 3.3x | 0.3x | 0.1x | 1.5x | 0.3x | ||
| LTM P/E Ratio | -29.9x | 22.2x | -12.8x | -3.2x | 10.5x | -1.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.5x | 9.2x | |||||
| Historical LTM P/S Ratio | 0.4x | 1.3x | 2.9x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 63 | 63 | 63 | |||||
| (=) Equity Value | 27 | 29 | 30 | |||||
| (/) Shares Outstanding | 26.0 | 26.0 | 26.0 | |||||
| Implied Value Range | 1.05 | 1.10 | 1.16 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.05 | 1.10 | 1.16 | 0.67 | ||||
| Upside / (Downside) | 56.9% | 65.1% | 73.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GSAT | IRDM | LUMN | IQST | LICT | NXPL | |
| Value of Common Equity | 2,368 | 2,766 | 4,001 | 22 | 206 | 17 | |
| (/) Shares Outstanding | 126.6 | 108.2 | 1,025.9 | 2.6 | 0.0 | 26.0 | |
| Implied Stock Price | 18.71 | 25.57 | 3.90 | 8.40 | 12,900.00 | 0.67 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.71 | 25.57 | 3.90 | 8.40 | 12,900.00 | 0.67 | |
| 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 | |