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 | 0.1x - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | $2.18 - $2.41 | $2.29 |
| Upside | 48.2% - 63.8% | 56.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| KVH Industries, Inc. | - | NasdaqGS:KVHI |
| Viasat, Inc. | - | NasdaqGS:VSAT |
| Motorola Solutions, Inc. | - | NYSE:MSI |
| Gilat Satellite Networks Ltd. | - | NasdaqGS:GILT |
| Satixfy Communications Ltd. | - | NYSEAM:SATX |
| Comtech Telecommunications Corp. | - | NasdaqGS:CMTL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KVHI | VSAT | MSI | GILT | SATX | CMTL | |||
| NasdaqGS:KVHI | NasdaqGS:VSAT | NYSE:MSI | NasdaqGS:GILT | NYSEAM:SATX | NasdaqGS:CMTL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -6.3% | 15.7% | 6.5% | 3.5% | -7.3% | -4.3% | ||
| 3Y CAGR | -5.3% | 30.6% | 9.8% | 12.4% | -1.7% | -2.4% | ||
| Latest Twelve Months | -14.0% | 19.0% | 8.4% | 14.8% | 92.4% | -13.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.5% | 1.5% | 14.2% | 7.9% | -1127.1% | -11.1% | ||
| Prior Fiscal Year | -11.6% | -8.5% | 17.1% | 8.8% | -276.9% | -6.2% | ||
| Latest Fiscal Year | -9.7% | -24.7% | 14.6% | 8.1% | -221.2% | -25.1% | ||
| Latest Twelve Months | -9.7% | -9.3% | 14.6% | 8.1% | -221.2% | -56.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 5.3x | 23.4x | 6.7x | -10.2x | -44.2x | ||
| Price / LTM Sales | 0.9x | 0.2x | 6.4x | 1.1x | 8.3x | 0.1x | ||
| LTM P/E Ratio | -8.9x | -2.4x | 44.2x | 13.9x | -3.8x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.1x | 8.3x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.6x | 1.1x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 497 | 497 | 497 | |||||
| (=) Equity Value | 66 | 69 | 73 | |||||
| (/) Shares Outstanding | 29.3 | 29.3 | 29.3 | |||||
| Implied Value Range | 2.24 | 2.36 | 2.48 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.24 | 2.36 | 2.48 | 1.47 | ||||
| Upside / (Downside) | 52.5% | 60.5% | 68.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KVHI | VSAT | MSI | GILT | SATX | CMTL | |
| Value of Common Equity | 98 | 1,139 | 69,644 | 345 | 172 | 43 | |
| (/) Shares Outstanding | 19.8 | 129.1 | 166.9 | 57.1 | 86.8 | 29.3 | |
| Implied Stock Price | 4.95 | 8.82 | 417.19 | 6.05 | 1.98 | 1.47 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.95 | 8.82 | 417.19 | 6.05 | 1.98 | 1.47 | |
| 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 | |