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 | 0.7x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.0x - 1.4x | 1.0x |
| Fair Value | $0.37 - $0.41 | $0.39 |
| Upside | -37.2% - -30.5% | -33.9% |
| Benchmarks | - | Full Ticker |
| Motorsport Games Inc. | - | NasdaqCM:MSGM |
| Music Licensing, Inc. | - | OTCPK:SONG |
| Tapinator, Inc. | - | OTCPK:TAPM |
| Freeze Tag, Inc. | - | OTCPK:FRZT |
| Golden Matrix Group, Inc. | - | NasdaqCM:GMGI |
| Moving iMage Technologies, Inc. | - | NYSEAM:MITQ |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MSGM | SONG | TAPM | FRZT | GMGI | MITQ | |||
| NasdaqCM:MSGM | OTCPK:SONG | OTCPK:TAPM | OTCPK:FRZT | NasdaqCM:GMGI | NYSEAM:MITQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 99.6% | -218.2% | 38.5% | -4.1% | -142.0% | 47.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -159.2% | -415.5% | -10.9% | -4.8% | 12.3% | -8.8% | ||
| Prior Fiscal Year | -207.3% | 4.4% | 5.2% | -9.7% | 14.7% | -8.9% | ||
| Latest Fiscal Year | -31.7% | -42.2% | 0.8% | -24.9% | -1.0% | -6.8% | ||
| Latest Twelve Months | -0.6% | -42.2% | -2.1% | -24.9% | -3.4% | -6.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -206.3% | 19.1% | -59.3% | NA | 18.5% | -19.6% | ||
| Prior Fiscal Year | -1114.6% | 185.7% | 26.4% | NM | 26.0% | -21.2% | ||
| Latest Twelve Months | -3.5% | -219.5% | -6.5% | NM | -6.8% | -21.4% | ||
| Next Fiscal Year | 323.9% | #NUM! | 5.1% | #NUM! | -2.8% | #NUM! | ||
| Two Fiscal Years Forward | 53.8% | 175.5% | 4.8% | 52.8% | -7.5% | -29.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.0x | 1.7x | 0.2x | 0.5x | 1.1x | 0.3x | ||
| Price / LTM EPS | -322.4x | -4.1x | -9.2x | -2.6x | -33.7x | -4.9x | ||
| Price / Book | 23.3x | -59.2x | 0.6x | -1.3x | 1.8x | 1.2x | ||
| Price / Fwd Book | -7.2x | -58.4x | 0.6x | -0.7x | 1.9x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -59.2x | 0.6x | 23.3x | |||||
| Historical P/B Ratio | 0.0x | 1.0x | 1.4x | |||||
| Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) Book Value | 5 | 5 | 5 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MSGM | SONG | TAPM | FRZT | GMGI | MITQ | |
| Value of Common Equity | 15 | 222 | 1 | 0 | 192 | 6 | |
| (/) Shares Outstanding | 5.1 | 5,000.0 | 2.7 | 75.1 | 138.4 | 9.9 | |
| Implied Stock Price | 2.98 | 0.04 | 0.34 | 0.01 | 1.39 | 0.59 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.98 | 0.04 | 0.34 | 0.01 | 1.39 | 0.59 | |
| 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 | |