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 | -326.1x - -360.4x | -343.2x |
| Selected Fwd P/E Multiple | 7.9x - 8.7x | 8.3x |
| Fair Value | $14.64 - $16.18 | $15.41 |
| Upside | 0.9% - 11.5% | 6.2% |
| Benchmarks | - | Full Ticker |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| AT&T Inc. | - | NYSE:T |
| Verizon Communications Inc. | - | NYSE:VZ |
| iQSTEL Inc. | - | NasdaqCM:IQST |
| GlobalTech Corporation | - | OTCPK:GLTK |
| Bandwidth Inc. | - | NasdaqGS:BAND |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LUMN | T | VZ | IQST | GLTK | BAND | |||
| NYSE:LUMN | NYSE:T | NYSE:VZ | NasdaqCM:IQST | OTCPK:GLTK | NasdaqGS:BAND | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -5.0% | -1.9% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -21.4% | -7.4% | NM- | NM- | NM- | ||
| Latest Twelve Months | 97.1% | -12.4% | 57.3% | -243.8% | 46.5% | 96.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -15.5% | 5.9% | 14.0% | -6.2% | -64.2% | -3.8% | ||
| Prior Fiscal Year | -70.7% | 11.6% | 8.7% | -1.1% | -43.0% | -2.7% | ||
| Latest Fiscal Year | -0.4% | 8.8% | 13.0% | -2.3% | -8.9% | -0.9% | ||
| Latest Twelve Months | -2.4% | 9.6% | 13.1% | -2.4% | -7.8% | -0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.9x | 8.0x | 7.2x | -85.5x | -142.4x | 28.4x | ||
| Price / LTM Sales | 0.3x | 1.6x | 1.3x | 0.1x | 15.8x | 0.6x | ||
| LTM P/E Ratio | -13.0x | 16.8x | 10.3x | -3.7x | -203.2x | -412.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -203.2x | -3.7x | 16.8x | |||||
| Historical LTM P/E Ratio | -143.1x | -29.8x | 13.2x | |||||
| Selected P/E Multiple | -326.1x | -343.2x | -360.4x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 336 | 354 | 372 | |||||
| (/) Shares Outstanding | 29.8 | 29.8 | 29.8 | |||||
| Implied Value Range | 11.30 | 11.89 | 12.48 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.30 | 11.89 | 12.48 | 14.51 | ||||
| Upside / (Downside) | -22.2% | -18.1% | -14.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LUMN | T | VZ | IQST | GLTK | BAND | |
| Value of Common Equity | 4,124 | 197,088 | 183,407 | 26 | 298 | 432 | |
| (/) Shares Outstanding | 1,025.9 | 7,195.6 | 4,216.3 | 2.6 | 149.9 | 29.8 | |
| Implied Stock Price | 4.02 | 27.39 | 43.50 | 9.80 | 1.99 | 14.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.02 | 27.39 | 43.50 | 9.80 | 1.99 | 14.51 | |
| 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 | |