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 | 7.3x - 8.0x | 7.6x |
| Historical Pb Multiple | 0.7x - 1.6x | 0.9x |
| Fair Value | C$0.24 - C$0.26 | C$0.25 |
| Upside | -51.6% - -46.6% | -49.1% |
| Benchmarks | - | Full Ticker |
| GreenPower Motor Company Inc. | - | NasdaqCM:GP |
| Kelso Technologies Inc. | - | OTCPK:KIQS.F |
| BluSky Carbon Inc. | - | OTCPK:BSKC.F |
| Water Ways Technologies Inc. | - | OTCPK:WWTI.F |
| Westport Fuel Systems Inc. | - | NasdaqGS:WPRT |
| Realbotix Corp. | - | NEOE:XBOT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GP | KIQS.F | BSKC.F | WWTI.F | WPRT | XBOT | |||
| NasdaqCM:GP | OTCPK:KIQS.F | OTCPK:BSKC.F | OTCPK:WWTI.F | NasdaqGS:WPRT | NEOE:XBOT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 16.6% | -153.9% | 2.5% | 11.9% | 46.2% | -3744.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -67.9% | -25.3% | -1988.1% | -51.1% | -7.1% | -1100.5% | ||
| Prior Fiscal Year | -46.7% | -1.1% | NA | -48.7% | -15.0% | -1614.1% | ||
| Latest Fiscal Year | -94.0% | -15.5% | -2110.4% | -106.7% | -7.2% | -626.3% | ||
| Latest Twelve Months | -94.8% | -6.8% | -694.2% | -284.6% | -6.9% | -571.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -97.9% | -11.4% | -875.2% | -264.4% | -10.5% | -41.1% | ||
| Prior Fiscal Year | -93.5% | -1.2% | NA | -377.1% | -27.3% | -36.4% | ||
| Latest Twelve Months | -405.5% | -12.3% | -667.4% | NM | -15.6% | -130.8% | ||
| Next Fiscal Year | 167.9% | #NUM! | #NUM! | #NUM! | -22.2% | 2052.1% | ||
| Two Fiscal Years Forward | 39.9% | -49.3% | 264.7% | 53.8% | -24.5% | -100.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.7x | 5.6x | 0.5x | 0.1x | 27.1x | ||
| Price / LTM EPS | -0.6x | -10.2x | -0.8x | -0.2x | -1.9x | -4.7x | ||
| Price / Book | -2.2x | 1.6x | 6.4x | -0.1x | 0.4x | 15.3x | ||
| Price / Fwd Book | -0.6x | 1.8x | 1.1x | -0.2x | 0.4x | -7.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -2.2x | 0.4x | 6.4x | |||||
| Historical P/B Ratio | 0.7x | 0.9x | 1.6x | |||||
| Selected P/B Multiple | 7.3x | 7.6x | 8.0x | |||||
| (x) Book Value | 5 | 5 | 5 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GP | KIQS.F | BSKC.F | WWTI.F | WPRT | XBOT | |
| Value of Common Equity | 11 | 7 | 4 | 1 | 39 | 72 | |
| (/) Shares Outstanding | 3.0 | 55.2 | 68.4 | 36.9 | 17.4 | 200.2 | |
| Implied Stock Price | 3.77 | 0.14 | 0.06 | 0.03 | 2.24 | 0.36 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.73 | |
| Implied Stock Price (Trading Cur) | 3.77 | 0.14 | 0.06 | 0.03 | 2.24 | 0.50 | |
| Trading Currency | USD | USD | USD | USD | USD | CAD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.73 | |