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 | -0.8x - -0.9x | -0.8x |
| Historical Pb Multiple | -0.1x - 40.0x | 1.4x |
| Fair Value | $2.94 - $3.24 | $3.09 |
| Upside | -57.3% - -52.8% | -55.0% |
| Benchmarks | - | Full Ticker |
| Eco Wave Power Global AB (publ) | - | NasdaqCM:WAVE |
| HNO International, Inc. | - | OTCPK:HNOI |
| Kenon Holdings Ltd. | - | NYSE:KEN |
| ReNew Energy Global Plc | - | NasdaqGS:RNW |
| ReVolve Renewable Power Corp. | - | OTCPK:REVV.F |
| VivoPower International PLC | - | NasdaqCM:VVPR |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WAVE | HNOI | KEN | RNW | REVV.F | VVPR | |||
| NasdaqCM:WAVE | OTCPK:HNOI | NYSE:KEN | NasdaqGS:RNW | OTCPK:REVV.F | NasdaqCM:VVPR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -13.7% | NM- | 91.3% | NM- | ||
| Latest Twelve Months | -20.4% | 9.8% | 373.5% | 34.9% | 144.9% | -158.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5527.4% | -22978.0% | 80.5% | -9.8% | -2867.0% | -31633.4% | ||
| Prior Fiscal Year | -558.8% | -14826.9% | -34.1% | 4.2% | -211.8% | -494.8% | ||
| Latest Fiscal Year | -1236.3% | -52587.2% | 79.6% | 4.7% | 34.7% | -286368.8% | ||
| Latest Twelve Months | -1223.8% | -4706.5% | 79.1% | 4.7% | 16.0% | -56267.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -23.3% | -1104.6% | 28.7% | -6.0% | -97.9% | -1254.3% | ||
| Prior Fiscal Year | -19.2% | NM | -16.8% | 3.2% | -129.9% | -213.8% | ||
| Latest Twelve Months | -27.3% | NM | 46.1% | 4.2% | 77.1% | NM | ||
| Next Fiscal Year | -43.1% | #NUM! | 26.0% | 7.1% | 96.9% | #NUM! | ||
| Two Fiscal Years Forward | -125.1% | 0.0% | 23.4% | 9.0% | 80.6% | 0.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 246.7x | 673.5x | 3.3x | 2.5x | 1.5x | 879.4x | ||
| Price / LTM EPS | -20.2x | -14.3x | 4.1x | 52.1x | 9.6x | -1.6x | ||
| Price / Book | 5.3x | -19.0x | 1.5x | 2.1x | 4.6x | -1.8x | ||
| Price / Fwd Book | 7.6x | -23.0x | 1.3x | 2.0x | 0.8x | -1.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -19.0x | 2.1x | 5.3x | |||||
| Historical P/B Ratio | -0.1x | 1.4x | 40.0x | |||||
| Selected P/B Multiple | -0.8x | -0.8x | -0.9x | |||||
| (x) Book Value | (38) | (38) | (38) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WAVE | HNOI | KEN | RNW | REVV.F | VVPR | |
| Value of Common Equity | 41 | 32 | 2,460 | 239,105 | 11 | 69 | |
| (/) Shares Outstanding | 5.8 | 91.0 | 52.1 | 362.6 | 67.8 | 10.1 | |
| Implied Stock Price | 7.10 | 0.36 | 47.22 | 659.36 | 0.16 | 6.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 86.19 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.10 | 0.36 | 47.22 | 7.65 | 0.16 | 6.87 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 86.19 | 1.00 | 1.00 | |