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 | 2.0x - 2.2x | 2.1x |
| Historical Pb Multiple | 1.6x - 7.1x | 3.2x |
| Fair Value | kr29.29 - kr32.38 | kr30.84 |
| Upside | -9.6% - -0.1% | -4.8% |
| Benchmarks | - | Full Ticker |
| The Cannaisseur Group, Inc. | - | OTCPK:TCRG |
| Miami Breeze Car Care Inc. | - | OTCPK:MIBE |
| Proximar Seafood AS | - | OB:PROXI |
| Måsøval AS | - | OB:MAS |
| Salmon Evolution ASA | - | OB:SALME |
| Andfjord Salmon Group AS | - | OB:ANDF |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TCRG | MIBE | PROXI | MAS | SALME | ANDF | |||
| OTCPK:TCRG | OTCPK:MIBE | OB:PROXI | OB:MAS | OB:SALME | OB:ANDF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 1.6% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -21.8% | NM- | NM- | ||
| Latest Twelve Months | -891.6% | 49.7% | -49.1% | NM | 67.5% | 2.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -23416.6% | -12375.2% | -43553.2% | 13.8% | -736.7% | -9953.0% | ||
| Prior Fiscal Year | -241.0% | -5049.9% | NA | 7.5% | -86.6% | -187.2% | ||
| Latest Fiscal Year | -181348.3% | -5647.3% | -3967.1% | 5.5% | -10.1% | -35716.8% | ||
| Latest Twelve Months | -181348.3% | -5647.3% | -3967.1% | 5.5% | -10.1% | -35716.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -3160.8% | -146.1% | -14.8% | 17.8% | -6.5% | -9.3% | ||
| Prior Fiscal Year | -685.0% | -141.5% | -24.5% | 9.6% | -8.4% | -9.5% | ||
| Latest Twelve Months | NM | -486.6% | -36.2% | 7.4% | -2.3% | -6.0% | ||
| Next Fiscal Year | #NUM! | #NUM! | -1.9% | 142.5% | 1.3% | -7.1% | ||
| Two Fiscal Years Forward | 0.0% | 0.0% | 20.0% | 122.6% | 4.4% | 7.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 20397.1x | 5475.1x | 140.6x | 1.2x | 5.7x | 14454.1x | ||
| Price / LTM EPS | -11.2x | -97.0x | -3.5x | 21.1x | -56.2x | -40.5x | ||
| Price / Book | -61.1x | -304.9x | 1.2x | 1.5x | 1.2x | 2.2x | ||
| Price / Fwd Book | -61.1x | -304.9x | 1.3x | 19.4x | 1.2x | 2.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -304.9x | 1.2x | 1.5x | |||||
| Historical P/B Ratio | 1.6x | 3.2x | 7.1x | |||||
| Selected P/B Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) Book Value | 1,254 | 1,254 | 1,254 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TCRG | MIBE | PROXI | MAS | SALME | ANDF | |
| Value of Common Equity | 14 | 42 | 493 | 2,793 | 2,665 | 2,746 | |
| (/) Shares Outstanding | 50.0 | 13.6 | 142.2 | 122.5 | 462.6 | 84.8 | |
| Implied Stock Price | 0.29 | 3.05 | 3.47 | 22.80 | 5.76 | 32.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.29 | 3.05 | 3.47 | 22.80 | 5.76 | 32.40 | |
| Trading Currency | USD | USD | NOK | NOK | NOK | NOK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |