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 | 14.7x - 16.2x | 15.4x |
| Historical Pb Multiple | 14.7x - 37.4x | 24.6x |
| Fair Value | $536.76 - $593.26 | $565.01 |
| Upside | -0.5% - 9.9% | 4.7% |
| Benchmarks | - | Full Ticker |
| Banzai International, Inc. | - | NasdaqCM:BNZI |
| Klaviyo, Inc. | - | NYSE:KVYO |
| Braze, Inc. | - | NasdaqGS:BRZE |
| EverCommerce Inc. | - | NasdaqGS:EVCM |
| LiveRamp Holdings, Inc. | - | NYSE:RAMP |
| HubSpot, Inc. | - | NYSE:HUBS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BNZI | KVYO | BRZE | EVCM | RAMP | HUBS | |||
| NasdaqCM:BNZI | NYSE:KVYO | NasdaqGS:BRZE | NasdaqGS:EVCM | NYSE:RAMP | NYSE:HUBS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -115.8% | 85.0% | 19.7% | 9.9% | 87.7% | 102.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -390.4% | -22.9% | -29.7% | -11.2% | -12.1% | -6.6% | ||
| Prior Fiscal Year | -290.1% | -44.2% | -27.4% | -6.8% | -20.8% | -7.6% | ||
| Latest Fiscal Year | -315.8% | -4.9% | -17.5% | -5.9% | 1.5% | 0.2% | ||
| Latest Twelve Months | -696.7% | -4.9% | -17.5% | -5.9% | -0.3% | 0.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | NA | -41.2% | -34.1% | -8.6% | -5.8% | -10.6% | ||
| Prior Fiscal Year | NM | -67.4% | -29.0% | -5.3% | -12.5% | -14.1% | ||
| Latest Twelve Months | NM | -4.7% | -22.6% | -5.2% | -0.3% | 0.3% | ||
| Next Fiscal Year | 133.6% | 15.3% | 7.5% | 13.9% | 12.0% | 23.2% | ||
| Two Fiscal Years Forward | 32.0% | 17.3% | 12.5% | 18.9% | 13.8% | 22.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.5x | 7.5x | 5.2x | 2.6x | 2.2x | 10.7x | ||
| Price / LTM EPS | -0.5x | -151.8x | -29.5x | -44.5x | -679.4x | 6081.8x | ||
| Price / Book | -5.8x | 6.8x | 6.4x | 2.4x | 1.7x | 14.7x | ||
| Price / Fwd Book | -1.2x | 5.9x | 6.0x | 2.3x | 1.7x | 11.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -5.8x | 2.4x | 6.8x | |||||
| Historical P/B Ratio | 14.7x | 24.6x | 37.4x | |||||
| Selected P/B Multiple | 14.7x | 15.4x | 16.2x | |||||
| (x) Book Value | 1,908 | 1,908 | 1,908 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BNZI | KVYO | BRZE | EVCM | RAMP | HUBS | |
| Value of Common Equity | 16 | 7,005 | 3,056 | 1,827 | 1,639 | 28,146 | |
| (/) Shares Outstanding | 15.2 | 273.1 | 104.6 | 183.4 | 65.8 | 52.2 | |
| Implied Stock Price | 1.06 | 25.65 | 29.21 | 9.96 | 24.93 | 539.69 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.06 | 25.65 | 29.21 | 9.96 | 24.93 | 539.69 | |
| 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 | |