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 Pb Multiple | -0.4x - -0.4x | -0.4x |
| Historical Pb Multiple | -5.9x - 4.9x | 1.4x |
| Fair Value | $0.78 - $0.86 | $0.82 |
| Upside | -33.0% - -25.9% | -29.5% |
| Benchmarks | - | Full Ticker |
| Beyond, Inc. | - | NYSE:BYON |
| Arhaus, Inc. | - | NasdaqGS:ARHS |
| Lands' End, Inc. | - | NasdaqCM:LE |
| Wayfair Inc. | - | NYSE:W |
| RH | - | NYSE:RH |
| Kirkland's, Inc. | - | NasdaqGS:KIRK |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BYON | ARHS | LE | W | RH | KIRK | |||
| NYSE:BYON | NasdaqGS:ARHS | NasdaqCM:LE | NYSE:W | NYSE:RH | NasdaqGS:KIRK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 68.7% | -20.2% | NM- | -20.0% | NM- | ||
| 3Y CAGR | NM- | 48.1% | -42.8% | NM- | -52.8% | NM- | ||
| Latest Twelve Months | 15.9% | -45.3% | 104.8% | 33.3% | -43.2% | 49.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.8% | 7.2% | -1.2% | -4.8% | 10.3% | -3.4% | ||
| Prior Fiscal Year | -19.7% | 9.7% | -8.9% | -6.1% | 4.2% | -9.0% | ||
| Latest Fiscal Year | -18.6% | 5.4% | 0.5% | -4.2% | 2.3% | -5.9% | ||
| Latest Twelve Months | -18.6% | 5.4% | 0.5% | -4.2% | 2.3% | -4.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -17.8% | 65.8% | -6.1% | NA | 196.8% | -64.8% | ||
| Prior Fiscal Year | -61.3% | 45.5% | -42.0% | NM | 32.5% | -80.6% | ||
| Latest Twelve Months | -99.2% | 20.0% | 2.6% | NM | NM | NM | ||
| Next Fiscal Year | -75.3% | 19.9% | 8.4% | -2.9% | -331.0% | 302.7% | ||
| Two Fiscal Years Forward | -85.2% | 24.0% | 10.5% | -7.4% | 168.0% | 56.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.9x | 0.2x | 0.3x | 1.0x | 0.0x | ||
| Price / LTM EPS | -0.8x | 16.2x | 44.1x | -7.0x | 42.6x | -0.7x | ||
| Price / Book | 1.3x | 3.2x | 1.2x | -1.2x | -18.8x | -0.6x | ||
| Price / Fwd Book | 2.9x | 3.3x | 1.1x | -1.3x | 86.1x | -1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -18.8x | 1.2x | 3.2x | |||||
| Historical P/B Ratio | -5.9x | 1.4x | 4.9x | |||||
| Selected P/B Multiple | -0.4x | -0.4x | -0.4x | |||||
| (x) Book Value | (27) | (27) | (27) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BYON | ARHS | LE | W | RH | KIRK | |
| Value of Common Equity | 206 | 1,126 | 277 | 3,448 | 3,067 | 15 | |
| (/) Shares Outstanding | 53.9 | 140.6 | 30.9 | 126.9 | 18.7 | 13.1 | |
| Implied Stock Price | 3.83 | 8.01 | 8.97 | 27.17 | 163.78 | 1.16 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.83 | 8.01 | 8.97 | 27.17 | 163.78 | 1.16 | |
| 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 | |