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 | 2.5x - 2.7x | 2.6x |
| Historical Pb Multiple | 0.0x - 3.1x | 3.1x |
| Fair Value | $1.03 - $1.13 | $1.08 |
| Upside | -22.2% - -14.0% | -18.1% |
| Benchmarks | - | Full Ticker |
| Compass, Inc. | - | NYSE:COMP |
| Forestar Group Inc. | - | NYSE:FOR |
| Douglas Elliman Inc. | - | NYSE:DOUG |
| Awaysis Capital, Inc. | - | OTCPK:AWCA |
| BBX Capital, Inc. | - | OTCPK:BBXI.A |
| Safe and Green Development Corporation | - | NasdaqCM:SGD |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| COMP | FOR | DOUG | AWCA | BBXI.A | SGD | |||
| NYSE:COMP | NYSE:FOR | NYSE:DOUG | OTCPK:AWCA | OTCPK:BBXI.A | NasdaqCM:SGD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 43.9% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 22.7% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 51.9% | -1.4% | -78.1% | 28.2% | -207.2% | -112.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.1% | 10.0% | -1.1% | -6936.9% | -2.8% | -7611.1% | ||
| Prior Fiscal Year | -6.6% | 11.6% | -4.5% | -3986.1% | -5.2% | NA | ||
| Latest Fiscal Year | -2.7% | 13.5% | -7.7% | -13998.3% | -20.8% | -4292.2% | ||
| Latest Twelve Months | -2.7% | 12.5% | -7.7% | -2227.1% | -20.8% | -4292.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -69.7% | 11.9% | -1.8% | -94.4% | -1.3% | -224.3% | ||
| Prior Fiscal Year | -67.9% | 13.0% | -17.1% | -57.8% | -6.4% | -207.3% | ||
| Latest Twelve Months | -36.8% | 12.0% | -38.6% | -103.2% | -22.9% | -710.0% | ||
| Next Fiscal Year | 32.4% | 10.7% | 7.1% | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 34.3% | 11.1% | 24.7% | 0.0% | -31.0% | 208.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 0.7x | 0.2x | 404.7x | 0.3x | 9.2x | ||
| Price / LTM EPS | -32.3x | 5.9x | -2.0x | -18.2x | -1.4x | -0.2x | ||
| Price / Book | 12.2x | 0.7x | 0.9x | 12.6x | 0.4x | 3.1x | ||
| Price / Fwd Book | 9.2x | 0.6x | 0.9x | 9.8x | 0.4x | 3.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.9x | 12.6x | |||||
| Historical P/B Ratio | 0.0x | 3.1x | 3.1x | |||||
| Selected P/B Multiple | 2.5x | 2.6x | 2.7x | |||||
| (x) Book Value | 1 | 1 | 1 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COMP | FOR | DOUG | AWCA | BBXI.A | SGD | |
| Value of Common Equity | 4,859 | 1,074 | 152 | 81 | 87 | 2 | |
| (/) Shares Outstanding | 557.3 | 50.7 | 88.6 | 384.3 | 13.9 | 1.5 | |
| Implied Stock Price | 8.72 | 21.19 | 1.71 | 0.21 | 6.25 | 1.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.72 | 21.19 | 1.71 | 0.21 | 6.25 | 1.32 | |
| 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 | |