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 P/E Multiple | 3,655.8x - 4,040.6x | 3,848.2x |
| Selected Fwd P/E Multiple | 47.5x - 52.5x | 50.0x |
| Fair Value | $440.30 - $486.65 | $463.47 |
| Upside | -18.4% - -9.8% | -14.1% |
| 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 / LTM EPS 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.1x | -87.1x | -22.8x | 18.8x | 51.7x | -675.9x | ||
| Price / LTM Sales | 3.5x | 7.5x | 5.2x | 2.6x | 2.2x | 10.7x | ||
| LTM P/E Ratio | -0.5x | -151.8x | -29.5x | -44.5x | -679.4x | 6081.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -679.4x | -44.5x | -0.5x | |||||
| Historical LTM P/E Ratio | -405.1x | -174.2x | 6081.8x | |||||
| Selected P/E Multiple | 3655.8x | 3848.2x | 4040.6x | |||||
| (x) LTM Net Income | 5 | 5 | 5 | |||||
| (=) Equity Value | 16,919 | 17,810 | 18,700 | |||||
| (/) Shares Outstanding | 52.2 | 52.2 | 52.2 | |||||
| Implied Value Range | 324.41 | 341.49 | 358.56 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 324.41 | 341.49 | 358.56 | 539.69 | ||||
| Upside / (Downside) | -39.9% | -36.7% | -33.6% | |||||
| 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 | |