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 | -78.9x - -87.2x | -83.1x |
| Selected Fwd P/E Multiple | 7.8x - 8.7x | 8.2x |
| Fair Value | $18.59 - $20.54 | $19.57 |
| Upside | -19.8% - -11.4% | -15.6% |
| Benchmarks | - | Full Ticker |
| Cambium Networks Corporation | - | NasdaqGM:CMBM |
| Ceragon Networks Ltd. | - | NasdaqGS:CRNT |
| Viasat, Inc. | - | NasdaqGS:VSAT |
| Vislink Technologies, Inc. | - | OTCPK:VISL |
| BK Technologies Corporation | - | NYSEAM:BKTI |
| Aviat Networks, Inc. | - | NasdaqGS:AVNW |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CMBM | CRNT | VSAT | VISL | BKTI | AVNW | |||
| NasdaqGM:CMBM | NasdaqGS:CRNT | NasdaqGS:VSAT | OTCPK:VISL | NYSEAM:BKTI | NasdaqGS:AVNW | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 2.0% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | -53.9% | ||
| Latest Twelve Months | -574.1% | 387.2% | 45.7% | -124.6% | 3616.1% | -120.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.1% | -2.2% | 0.9% | -52.2% | -4.4% | 10.3% | ||
| Prior Fiscal Year | 6.8% | 1.8% | -24.7% | -33.2% | -3.0% | 3.0% | ||
| Latest Fiscal Year | -35.2% | 6.1% | -12.7% | -73.9% | 10.9% | 2.6% | ||
| Latest Twelve Months | -57.0% | 5.8% | -12.7% | -73.9% | 12.7% | -0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.7x | 4.1x | 5.8x | 0.0x | 11.5x | 12.5x | ||
| Price / LTM Sales | 0.2x | 0.5x | 0.4x | 0.2x | 1.8x | 0.7x | ||
| LTM P/E Ratio | -0.3x | 9.0x | -3.4x | -0.3x | 14.2x | -127.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -3.4x | -0.3x | 14.2x | |||||
| Historical LTM P/E Ratio | 3.4x | 30.0x | 33.3x | |||||
| Selected P/E Multiple | -78.9x | -83.1x | -87.2x | |||||
| (x) LTM Net Income | (2) | (2) | (2) | |||||
| (=) Equity Value | 182 | 192 | 201 | |||||
| (/) Shares Outstanding | 12.7 | 12.7 | 12.7 | |||||
| Implied Value Range | 14.34 | 15.10 | 15.85 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14.34 | 15.10 | 15.85 | 23.19 | ||||
| Upside / (Downside) | -38.2% | -34.9% | -31.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CMBM | CRNT | VSAT | VISL | BKTI | AVNW | |
| Value of Common Equity | 27 | 204 | 1,972 | 6 | 140 | 294 | |
| (/) Shares Outstanding | 28.2 | 88.9 | 134.3 | 2.5 | 3.7 | 12.7 | |
| Implied Stock Price | 0.94 | 2.29 | 14.69 | 2.40 | 38.03 | 23.19 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.94 | 2.29 | 14.69 | 2.40 | 38.03 | 23.19 | |
| 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 | |