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 | 155.2x - 171.5x | 163.4x |
| Selected Fwd P/E Multiple | 28.7x - 31.7x | 30.2x |
| Fair Value | $22.50 - $24.86 | $23.68 |
| Upside | -45.1% - -39.3% | -42.2% |
| Benchmarks | - | Full Ticker |
| Espey Mfg. & Electronics Corp. | - | NYSEAM:ESP |
| ABB Ltd | - | OTCPK:ABLZ.F |
| Hammond Power Solutions Inc. | - | OTCPK:HMDP.F |
| Amprius Technologies, Inc. | - | NYSE:AMPX |
| T1 Energy Inc. | - | NYSE:TE |
| American Superconductor Corporation | - | NasdaqGS:AMSC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ESP | ABLZ.F | HMDP.F | AMPX | TE | AMSC | |||
| NYSEAM:ESP | OTCPK:ABLZ.F | OTCPK:HMDP.F | NYSE:AMPX | NYSE:TE | NasdaqGS:AMSC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.9% | 31.5% | 40.0% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -5.2% | 67.7% | NM- | NM- | NM- | ||
| Latest Twelve Months | 47.5% | 13.8% | 61.4% | -19.5% | -259.7% | 154.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.5% | 13.6% | 6.7% | -366.9% | -7981.4% | -18.7% | ||
| Prior Fiscal Year | 10.3% | 11.7% | 8.9% | -406.2% | NA | -7.6% | ||
| Latest Fiscal Year | 15.0% | 12.0% | 9.1% | -187.9% | -2186.4% | 2.7% | ||
| Latest Twelve Months | 15.5% | 12.6% | 11.2% | -135.5% | -84.8% | 2.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.2x | 17.2x | 10.6x | -20.0x | -21.9x | 132.0x | ||
| Price / LTM Sales | 2.8x | 3.3x | 1.8x | 24.5x | 3.2x | 8.0x | ||
| LTM P/E Ratio | 18.2x | 26.3x | 15.8x | -18.1x | -3.8x | 296.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -18.1x | 15.8x | 26.3x | |||||
| Historical LTM P/E Ratio | -29.8x | -9.9x | 296.1x | |||||
| Selected P/E Multiple | 155.2x | 163.4x | 171.5x | |||||
| (x) LTM Net Income | 6 | 6 | 6 | |||||
| (=) Equity Value | 936 | 986 | 1,035 | |||||
| (/) Shares Outstanding | 43.6 | 43.6 | 43.6 | |||||
| Implied Value Range | 21.47 | 22.60 | 23.73 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.47 | 22.60 | 23.73 | 40.96 | ||||
| Upside / (Downside) | -47.6% | -44.8% | -42.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ESP | ABLZ.F | HMDP.F | AMPX | TE | AMSC | |
| Value of Common Equity | 130 | 108,489 | 1,413 | 903 | 212 | 1,786 | |
| (/) Shares Outstanding | 2.6 | 1,823.9 | 11.9 | 120.5 | 155.9 | 43.6 | |
| Implied Stock Price | 49.38 | 59.48 | 118.69 | 7.49 | 1.36 | 40.96 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.37 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 49.38 | 59.48 | 86.50 | 7.49 | 1.36 | 40.96 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.37 | 1.00 | 1.00 | 1.00 | |