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 | 4.0x - 4.4x | 4.2x |
| Selected Fwd Ps Multiple | 3.4x - 3.8x | 3.6x |
| Fair Value | $5.67 - $6.27 | $5.97 |
| Upside | 52.0% - 68.0% | 60.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AudioEye, Inc. | - | NasdaqCM:AEYE |
| Core Scientific, Inc. | - | NasdaqGS:CORZ |
| Porch Group, Inc. | - | NasdaqCM:PRCH |
| BIT Mining Limited | - | NYSE:BTCM |
| Mawson Infrastructure Group Inc. | - | NasdaqCM:MIGI |
| Agora, Inc. | - | NasdaqGS:API |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AEYE | CORZ | PRCH | BTCM | MIGI | API | |||
| NasdaqCM:AEYE | NasdaqGS:CORZ | NasdaqCM:PRCH | NYSE:BTCM | NasdaqCM:MIGI | NasdaqGS:API | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 26.7% | 53.7% | 41.4% | 44.9% | 132.6% | 15.6% | ||
| 3Y CAGR | 12.8% | -2.1% | 31.5% | -15.1% | 10.6% | -7.4% | ||
| Latest Twelve Months | 16.5% | -26.8% | -6.8% | -23.6% | -0.7% | -3.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -32.5% | -125.3% | -50.3% | -572.6% | -120.3% | -42.4% | ||
| Prior Fiscal Year | -18.8% | -49.1% | -31.1% | -58.9% | -138.7% | -61.6% | ||
| Latest Fiscal Year | -12.1% | -219.8% | -7.5% | -20.8% | -77.8% | -32.1% | ||
| Latest Twelve Months | -13.3% | -214.1% | -2.6% | -20.8% | -49.1% | -24.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -78.3x | -306.1x | -134.0x | 188.0x | -2.3x | -7.0x | ||
| Price / LTM Sales | 4.3x | 9.9x | 3.1x | 1.4x | 0.2x | 2.6x | ||
| LTM P/E Ratio | -32.2x | -4.6x | -119.9x | -6.9x | -0.3x | -10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 3.1x | 9.9x | |||||
| Historical LTM P/S Ratio | 1.8x | 2.8x | 33.7x | |||||
| Selected Price / Sales Multiple | 4.0x | 4.2x | 4.4x | |||||
| (x) LTM Sales | 134 | 134 | 134 | |||||
| (=) Equity Value | 531 | 559 | 587 | |||||
| (/) Shares Outstanding | 93.5 | 93.5 | 93.5 | |||||
| Implied Value Range | 5.68 | 5.98 | 6.28 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.68 | 5.98 | 6.28 | 3.73 | ||||
| Upside / (Downside) | 52.3% | 60.3% | 68.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AEYE | CORZ | PRCH | BTCM | MIGI | API | |
| Value of Common Equity | 158 | 4,065 | 1,327 | 47 | 9 | 349 | |
| (/) Shares Outstanding | 12.5 | 297.8 | 103.2 | 17.8 | 19.8 | 93.5 | |
| Implied Stock Price | 12.66 | 13.65 | 12.86 | 2.66 | 0.44 | 3.73 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.66 | 13.65 | 12.86 | 2.66 | 0.44 | 3.73 | |
| 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 | |