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 | -0.8x - -0.9x | -0.9x |
| Historical Pb Multiple | -1.5x - 9.7x | -0.7x |
| Fair Value | $3.10 - $3.42 | $3.26 |
| Upside | -43.6% - -37.6% | -40.6% |
| Benchmarks | - | Full Ticker |
| ThredUp Inc. | - | NasdaqGS:TDUP |
| Amazon.com, Inc. | - | NasdaqGS:AMZN |
| a.k.a. Brands Holding Corp. | - | NYSE:AKA |
| Stitch Fix, Inc. | - | NasdaqGS:SFIX |
| Barnes & Noble Education, Inc. | - | NYSE:BNED |
| The RealReal, Inc. | - | NasdaqGS:REAL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TDUP | AMZN | AKA | SFIX | BNED | REAL | |||
| NasdaqGS:TDUP | NasdaqGS:AMZN | NYSE:AKA | NasdaqGS:SFIX | NYSE:BNED | NasdaqGS:REAL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 38.6% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 21.1% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 23.6% | 94.7% | 73.7% | 29.3% | 8.9% | 20.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 4.8% | -11.3% | -6.9% | -5.9% | -38.9% | ||
| Prior Fiscal Year | -20.3% | 5.3% | -18.1% | -9.4% | -5.8% | -30.7% | ||
| Latest Fiscal Year | -15.4% | 9.3% | -4.5% | -8.9% | -4.0% | -22.3% | ||
| Latest Twelve Months | -15.4% | 9.3% | -4.5% | -5.5% | -4.5% | -22.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -51.7% | 18.7% | -23.8% | -35.2% | -41.2% | -184.2% | ||
| Prior Fiscal Year | -42.9% | 17.5% | -50.0% | -52.8% | -50.2% | NM | ||
| Latest Twelve Months | -49.9% | 24.3% | -19.5% | -34.4% | -36.8% | NM | ||
| Next Fiscal Year | -43.8% | 21.3% | -8.3% | -24.6% | -13.6% | 5.9% | ||
| Two Fiscal Years Forward | -64.6% | 20.9% | -3.3% | -44.2% | -15.7% | 1.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.7x | 2.9x | 0.2x | 0.3x | 0.2x | 1.0x | ||
| Price / LTM EPS | -11.3x | 31.0x | -3.5x | -5.6x | -4.7x | -4.6x | ||
| Price / Book | 8.1x | 6.4x | 0.8x | 2.0x | 1.2x | -1.5x | ||
| Price / Fwd Book | 13.8x | 5.2x | 0.9x | 3.0x | 5.3x | -1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 2.0x | 8.1x | |||||
| Historical P/B Ratio | -1.5x | -0.7x | 9.7x | |||||
| Selected P/B Multiple | -0.8x | -0.9x | -0.9x | |||||
| (x) Book Value | (407) | (407) | (407) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TDUP | AMZN | AKA | SFIX | BNED | REAL | |
| Value of Common Equity | 453 | 1,837,849 | 91 | 393 | 326 | 611 | |
| (/) Shares Outstanding | 117.8 | 10,612.4 | 10.7 | 128.8 | 34.1 | 111.2 | |
| Implied Stock Price | 3.85 | 173.18 | 8.51 | 3.05 | 9.57 | 5.49 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.85 | 173.18 | 8.51 | 3.05 | 9.57 | 5.49 | |
| 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 | |